Less Ads, More Data, More Tools Register for FREE

Pin to quick picksZOL.L Regulatory News (ZOL)

  • There is currently no data for ZOL

Final Results

22 Apr 2016 07:00

RNS Number : 9913V
Zoltav Resources Inc
22 April 2016
ย 

๏ปฟ

Embargoed: 0700hrs 22 April 2016

Zoltav Resources Inc.

("Zoltav" or the "Company")

ย 

Final Results for the Year Ended 31 December 2015

ย 

Zoltav (AIM:ZOL), the Russia and CIS-focused oil and gas exploration and production company, announces final results for the year ended 31 December 2015 - a period in which the Company generated its first operating profit.

ย 

Financial Highlights

ย 

ยท Revenues from production increased by 41% to US$28.1 million (2014: US$20.0 million, from 196 days of production), despite a weak ruble against the US dollar

ย 

ยท Zoltav delivered its first positive EBITDA of US$7.2 million (2014: US$3.3 million loss, excluding gain on acquisition)

ย 

ยท Operating profit reached US$1.1 million (2014: US$7.6 million loss, excluding gain on acquisition)

ย 

ยท Company reduced borrowings by 8% (RUB denominated) through repayment of RUB180 million (USD $2.9 million) of PJSC Sberbank debt

ย 

ยท Cash and cash equivalents at 31 December 2015 of US$5.9 million (31 December 2014: US$10.7 million)

ย 

Net cash provided from operating activities was USD 4.3 million (2014: cash used in operating activities USD 5.3 million)

ย 

ยท Theย Group has sufficient liquidity to fund its investment programme on theย Western Fields at Bortovoy and its development plans for Koltogor at least through to theย end of 2018

ย 

Operational Highlights - Bortovoy Licence

ย 

ยท 15.6% increase in Western Gas Plant's daily production to 46.6 million cubic feet (1.32 million cubic metres) of gas and 587 barrels (75 tonnes) of oil per day throughout the period

ย 

ยท Significant operational performance enhancements enabled Zoltav to operate the Western Gas Plant at full capacity throughout the year - producing 8,853 (2014: 7,656) barrels of oil equivalent per day ย - with increasing economic effectiveness

ย 

ยท Zhdanovskoye infill well completed and put into production in December 2015 with a higher than expected production rate of 6 million cubic feet (170,000 cubic metres) of gas per day

ย 

ยท Gas sales price to Mezhregiongaz increased by 7.5% in RUB from 1 July 2015

ย 

ยท Near-term objectives include the completion of a new well on the Karpenskoye field and the hooking-up a pre-existing well on the Zhdanovskoye field in order to keep the plant at full capacity throughout 2016

ย 

ยท Zoltav estimates sufficient reserves from Western Fields to keep the Western Gas Plant at full capacity for at least a further decade

ย 

ยท Zoltav continues to assess scenarios to commercialise the highly prospective Eastern Fields of the Bortovoy Licence - underpinned by a higher gas sales price - through the construction of a second gas plant

ย 

Operational Highlights - Koltogor Licences

ยท Registered an additional 546 million barrels (72 million tonnes) of Russian standard C1 plus C2 oil reserves for the Koltogor E&P Licence taking the total Russian standard C1 plus C2 oil reserves for both Koltogor licences to in excess of 1 billion barrels (137 million tonnes)

ย 

ยท Rosnedra, the federal government body, confirmed the discovery of the West Koltogor oil field on Koltogor Exploration Licence 10 and has now issued an E&P licence covering that area through to March 2036

ย 

Corporate Highlights

ยท Changes to board composition implemented in order to improve efficiency and effectiveness of decision making

ย 

ยท Denis Golubovskiy appointed as Director of Finance in July 2015 to strengthen the finance function

ย 

ยท Progress made on reviewing and pursuing a number of interesting acquisition opportunities, within a strict value-accretive criteria framework

ย 

Alastair Ferguson,ย Executiveย Chairman, commented

"Our team has worked tirelessly in 2015 to generate ongoing efficiencies at the Western Gas Plant that have enabled Zoltav to deliver its first profit from operations despite a challenging environment for oil and gas companies and despite a weak ruble against the US dollar. Improvements in both factors would likely in the future have a very positive corresponding impact on Zoltav's financial performance.

"The Western Gas Plant delivered a 16% increase in ruble revenues compared to 2014 as a direct result of Zoltav's operational capabilities, and the gas price increase in July 2015.

"Our strategic objectives remain that of extracting the maximum value from our existing assets through efficiencies and through exploration, appraisal and development activities that will ultimately add more production; while at the same time pursuing a highly selective acquisition strategy."

The full annual report is available to download from the investor relations section of the Company's website at www.zoltav.com.

Enquiries:

Zoltav Resources Inc.

Tel. +44 (0)20 7830 9704

Alastair Ferguson, Executive Chairman

(via Vigo Communications)

Shore Capital (Nomad and Joint Broker)

Tel. +44 (0)20 7408 4090

Toby Gibbs or Mark Percy (Corporate Finance)

Jerry Keen (Corporate Broking)

Panmure Gordon (Joint Broker)

Tel. +44 (0)20 7886 2500

Adam James or Tom Salvesen

Vigo Communications

Tel. +44 (0)20 7830 9704

Patrick d'Ancona or Ben Simons

zoltav@vigocomms.com

ย 

About Zoltav

Zoltav is an oil and gas exploration and production company focused on acquiring and developing assets in the CIS.

Zoltav holds the Bortovoy Licence in the Saratov region of South Western Russia, a 3,215 square kilometre area along the northern margin of the Pre-Caspian basin, one of the largest hydrocarbon basins in the CIS.

The Bortovoy Licence contains a number of productive gas fields, a processing plant and significant exploration prospectivity. It holds Proved plus Probable reserves of 750 bcf (21.2 bcm) of gas and 3.8 mmbbls (488 mT) of oil and condensate. In 2015 the Bortovoy Licence produced approximately 3.1 mmboe (440 mToe).

Zoltav also holds the Koltogor E&P Licence, a 528 square kilometre area in the Khantiy-Mansisk Autonomous Okrug of Western Siberia, one of Russian's most prolific oil producing regions. The Koltogor E&P Licence contains the Koltogor oil field with Proved plus Probable reserves of 79.2 mmboe (10.3 mToe).

Additionally, Zoltav holds Koltogor E&P Licence 10, a 167 square kilometre area due west of the Koltogor E&P Licence, containing the West Koltogor oil field.

ย 

Financial Report

ย 

Chairman's statement

ย 

I am pleased to present Zoltav's results for theย year ended 31ย December 2015 which show a 41%ย increase in revenues to USD 28.1 million (2014: USD 20.0 million) and theย Company's first operating profit. This is derived from a 15.6% increase in daily production compared with 2014. This has been achieved despite a challenging environment for oil and gas producers in Russia; and despite a weak RUB against our reporting currency of USD. Improvements in both factors would in theย future have a very positive corresponding impact on Zoltav.

ย 

Our Western Gas Plant was operated at full capacity in 2015, producing 8,853 boe/d (1,256 toe/d). This enabled theย Company to deliver its first positive EBITDA of USD 7.2 million (2014: USD 3.3 loss) and maintain a positive operating cash flow throughout theย period.

ย 

Our focus continues to be on maintaining full plant capacity through theย implementation of optimal production enhancement activities to increase economic effectiveness. We have undertaken an extensive programme of cost optimisation at Bortovoy, which we believe will produce further benefits in theย current year and beyond.

ย 

I am pleased to note that, on 1 July 2015, our gas sales price to Mezhregiongaz increased by 7.5% in RUB โˆ’ theย benefits of which will continue to be felt as we improve production efficiency.

ย 

Zoltav is developing an appraisal strategy to capitalise on theย Devonian structure in both theย undeveloped Western and Eastern fields of theย Bortovoy Licence, underpinned by a more attractive gas sales price.

ย 

Our strategy at Bortovoy is to continue maximising production from theย Western Gas Plant, both through theย above-mentioned efficiencies and, later, by hooking up other nearby fields in theย Western area of theย Bortovoy Licence to theย plant. At theย current assessment of remaining reserves in theย Western Fields, theย Company estimates that theย Western Gas Plant could be kept at full capacity for at least a further decade.

ย 

We have also continued to assess various development scenarios to commercialise theย highly prospective Eastern Fields of theย Bortovoy Licence and theย medium term objective remains that of constructing a second gas plant in theย East of theย licence to exploit theย very considerable reserves.

ย 

At Koltogor, we completed a number of exploration-related tasks. In particular, as a result of theย work undertaken to open up theย West Koltogor oil field on Koltogor Exploration Licence 10, we were able to convert this last month into an Exploration and Production Licence valid through to March 2036. We will, in theย future, look to bring a partner into Koltogor to assist in theย development of these fields.

ย 

Zoltav's strategic objective remains that of generating the maximum value from our existing assets, which we will achieve through efficiencies and through exploration, appraisal and development activities; while at the same time pursuing a highly selective acquisition strategy. We have very strict acquisition criteria and will consider only those opportunities which we believe will deliver considerable value for shareholders under Zoltav's management.

ย 

I believe a number of factors combine to make Zoltav an extremely attractive vehicle through which to access Russian oil and gas opportunities in a distressed market. We have unrivalled local operating expertise โˆ’ as is demonstrated in theย continual improvements being made at Bortovoy; we have a very experienced board which brings a western standard of corporate governance to theย Company's management; and finally, we have engaged and supportive shareholders with access to capital when theย right opportunities present themselves.

ย 

Alastair Ferguson

Executive Chairman

21 April 2016

ย 

Review of operations

ย 

Bortovoy Licence

ย 

Zoltav's main operational priority in 2015 was to operate theย Western Gas Plant at its full capacity of 8,853 boe/d (1,256 toe/d). This was successfully achieved following theย prior year's hooking-up of theย Zhdanovskoye field and theย drilling of an infill well on theย Karpenskoye field.

ย 

Theย next target will be theย development of theย highly promising Devonian structure within theย North Mokrousovskoye field that lies just 13 km from theย Western Gas Plant and will allow us to keep theย plant at full capacity for at least a further decade.

ย 

Theย Company continues to evaluate theย future development opportunities offered by theย highly prospective Eastern Fields of theย licence. Theย construction of a second gas plant close to theย Pavlovskoye field โˆ’ hooking-up theย Nepriyakhinskoye and Lipovskoye fields โˆ’ is currently being assessed by management as theย most likely scenario.

ย 

Production

ย 

Theย Company was able to keep theย Western Gas Plant operating at full capacity throughout 2015.

ย 

Average daily production from theย Western Gas Plant during 2015 was 8,853 boe/d (1,256 toe/d) compared to 7,656 boe/d (1,086 toe/d) in 2014. This comprised 46.6 mmcf/d (1.32 mmcm/d) of gas (2014: 40.2 mmcf/d / 1.14 mmcm/d) and 587 bbls/d (75 T/d) of oil and condensate (2014: 478ย bbls/d / 60 T/d). Overall this was a 15.6% increase in daily production compared to 2014. Gas production increased by 15.9%, while liquids production increased by 23%.

ย 

Theย improved output is a direct result of an integrated value-enhancement programme that has taken place under Zoltav's ownership. Theย Company spent USD 0.63 million in 2015 for one-off maintenance and repair costs to debottleneck production on theย Western Gas Plant, complete a dew point project to allow for sustained production during warmer weather and complete theย hooking up of theย Zhdanovskoye field.

ย 

In December 2015, theย Zhdanovskoye infill Well 107 was put into operation with a production rate of 6.0 mmcf/d (0.17 mmcm/d) that was higher than expected, with potential future upside from acid treatment.

ย 

We have, since the start of 2016, achieved one of our primary objectives for the current year of completing theย new Well 117 on theย Karpenskoye field. Another core objective for the year will be theย hooking-up of theย pre-existing Well 19 in theย western area of theย Zhdanovskoye field. Well 19's potential was confirmed by well tests undertaken in December 2015. These developments will allow Zoltav to keep theย plant operating at full capacity throughout 2016.

ย 

Development drilling and other well activity

ย 

Geological and hydrodynamic models for theย Karpenskoye and Zhdanovskoye fields were reโ€‘estimated in 2015. These models, combined with detailed historic production data, provide confidence in our production targets and base decline forecasts. Theย model showed substantial remaining reserves in theย area of Wells 17 and 19 on theย Karpenskoye field.

ย 

Well 117 on Karpenskoye (selected as theย optimal option versus a Well 17 side-track) was completed and put online at 16 April 2016. Well 19 on theย Zhdanovskoye field is scheduled to be hooked-up in October 2016.

ย 

Western Gas Plant

ย 

Operations at theย Western Gas Plant have continued smoothly with theย plant operating more reliably compared to 2014.

ย 

Theย dew point project was successfully completed in June 2015 on time and within budget. Thisย allowed Zoltav to continue delivering treated gas even during theย hot summer season in volumes specified in theย sales agreement with Mezhregiongaz.

ย 

Koltogor Licences

ย 

The work programme across both the Koltogor Exploration and Production Licence and Koltogor Exploration Licence 10 resulted in Rosnedra registering, in March 2015, an additional 546 mmbbls (72 mmT) of Russian standard C1 plus C2 oil reserves, bringing the current registered reserves of the combined Koltogor fields to over 1 billion barrels (137 mmT). It remains Zoltav's intention to commission an update of its reserves and resources under PRMS, however the Company has deferred this expenditure until such time as it is strategically necessary to commission an updated report. The Company has now been granted Exploration and Production status on Licence 10. As the sole owner of the Koltogor Licences, management continues to evaluate farm-out options from a position of strength.

ย 

Koltogor Exploration and Production Licence

ย 

Following theย extensive 3D and 2D seismic acquisition and analysis programme carried out from 2013 to 2015, theย Company completed a re-estimation of its reserves and registered new volumes with Rosnedra in March 2015. This included booking new JV2 (Jurassic) oil formation volumes. Asย a result, theย additional reserves across theย JV0 (Bazhenov), JV1, JV2 and JV3 (Jurassic) formations now total 949.4 mmbbls (125 mmT) of C1 plus C2 reserves under theย Russian classification system.

ย 

Well construction tasks and ground survey work associated with future drilling plans were undertaken in 2015 and are ongoing.

ย 

Koltogor Exploration and Production Licence 10

ย 

On 7 May 2015, Rosnedra granted theย Company a certificate confirming theย discovery of theย West Koltogor oil field. As a result, theย Company applied to Rosnedra for an exploration and production licence which was approved in March 2016.

ย 

Group Reserves under PRMS as at 31ย December 2015:

ย 

Proved

Probable

Proved and probable

Possible

Bortovoy Licence

Gas

bcf

352.9

396.8

749.7

640.0

Oil & liquids

mmbbls

2.0

1.8

3.8

2.4

Gas, oil and liquids

mmboe

62.0

69.2

131.2

111.2

Koltogor Licences

Gas

bcf

0.5

23.5

24.0

55.7

Oil

mmbbls

1.6

73.5

75.1

174.0

Total

mmboe

1.7

77.5

79.2

183.5

Total

Gas

bcf

353.4

420.3

773.7

695.7

Oil & liquids

mmbbls

3.6

75.3

78.9

176.4

Gas, oil and liquids

mmboe

63.7

146.7

210.4

294.7

ย 

Source: DeGolyer and & MacNaughton

ย 

Financial review

ย 

Management's focus on maintaining full production capacity at theย Western Gas Plant, on operational performance enhancements and on cost reduction allowed Zoltav to generate its firstย operating profit and positive cash flow from operating activities. EBITDA reached USDย 7.2ย million.

ย 

Revenue

ย 

Group revenues were USD 28.1 million (2014: USD 20.0 million), however it should be noted that theย comparative numbers for 2014 include only 196 days of production, following Zoltav's acquisition of Bortovoy in June 2014. Theย Group's RUB revenues in 2015 were RUB 1,697 million, compared to RUB 826 million in 2014. Accordingly, revenues in USD, theย Group's reporting currency, were significantly affected by theย devaluation of RUB (61.0 RUB/USD average rate in 2015 versus 41.3 RUB/USD average rate for theย 196 days in 2014).

ย 

Gas realisations were USD 1.4/mcf or RUB 3,063/mcm (2014: USD 2.2/mcf or RUB 2,941/mcm). Gas produced was sold to Mezhregiongaz, a Gazprom subsidiary, at theย transfer point on entry to theย Central Asia โˆ’ Centre gas pipeline system.

ย 

Gas sales to Mezhregiongaz are priced in RUB. Theย price increased on 1 July 2015 by 7.5% in RUB.

ย 

Oil and condensate realisations were USD 27.3/bbl or RUB 1,633/bbl (USD 214.2/T or RUBย 12,832/T)) (2014: USD 46.8/bbl or RUB 1,798/bbl (USD 368/T or RUB 14,115/T)). Oil and condensate are sold directly at theย Western Gas Plant through a tender process to a small number of different purchasers.

ย 

Despite theย decline in oil prices, theย Company still managed to achieve a 16% increase in RUBย denominated revenue generated from theย Western Gas Plant, as compared to 2014, as a direct result of theย significant improvements in efficiency since Zoltav acquired theย Bortovoy Licence in June 2014.

ย 

Cost of sales

ย 

Total cost of sales were USD 19.5 million (2014: USD 13.5 million). This comprised USDย 6.4ย million of production based taxes (2014: USD 3.8 million), USD 6.1 million of depreciation and depletion of assets (2014: USD 4.2 million) and USD 7.0 million of other cost of sales (2014: USD 5.4 million). Other cost of sales included USD 0.63 million of one-off maintenance and repair costs (including costs of associated materials) on theย Western Gas Plant within a programme of production enhancement activities, as well as theย usual recurring other cost of sales including salaries, chemicals and other agents, equipment maintenance and repairs, well workovers and leasing of land plots.

ย 

Operating profit

ย 

Zoltav turned an operating loss (excluding gain on acquisition) in 2014 of USD 7.6 million into an operating profit in 2015 of USD 1.1 million.

ย 

Finance costs of USD 5.5 million are mainly represented by interest on theย RUB 2,220 million (USD 30.5 million) Sberbank facility which was entered into by our Bortovoy operating company, Diall Alliance, on 4 April 2014.

ย 

Taxation

ย 

Theย production based tax for theย period was USD 6.4 million (2014: USD 3.9 million) which is recognised in theย cost of sales. Theย new gas mineral extraction ("MET") formula was implemented from 1 July 2014. This formula is based on multi-component gas composition, average gas prices and reservoir complexity and maturity. As a result of these changes theย effective MET rate applicable for theย period rose by 15.5% to RUB 17.8/mcf RUB 627/mcm (2014: RUB 15.4/mcf or RUB 543/mcm).

ย 

In addition to production taxes theย Group was subject to a 2.2 per cent property tax which is based on theย net book value of Russian assets calculated for property tax purposes. Property tax on theย major part of theย Bortovoy operating company's assets, including theย Western Gas Plant, is paid at a reduced tax rate of 0.1 per cent.

ย 

Theย income tax charge for theย year was USD 0.5 million (2014: USD 2.4 million) and represents deferred tax expense.

ย 

Currency translation differences

ย 

Theย significant RUB/USD exchange rates volatility had a material effect on theย value of our assets and liabilities presented in USD which is disclosed in note 27.2.

ย 

Cash

ย 

Net cash generated by operating activities was USD 4.3 million (2014: cash used in operating activities USD 5.3 million).

ย 

Diall Alliance successfully serviced its credit facility from PJSC Sberbank and repaid RUBย 180ย million of theย principal amount according to its schedule. The Company remains in line with theย covenants of its credit facility agreement.

ย 

Theย Group has sufficient liquidity to fund its investment programme on theย Western Fields at Bortovoy and its development plans for Koltogor at least through to theย end of 2018.

ย 

Total cash at theย end of theย period was USD 5.9 million.

ย 

Denis Golubovskiy

Director of Finance

21 April 2016

ย 

Independent auditors' report

ย 

To theย shareholders of Zoltav Resources Inc.

ย 

We have audited theย accompanying consolidated financial statements of Zoltav Resources Inc., which comprise theย consolidated statement of financial position as at 31ย December 2015, and theย consolidated statement of profit or loss, consolidated statement of other comprehensive income, consolidated statement of changes in equity and consolidated statement of cash flows for theย year then ended, and a summary of significant accounting policies and other explanatory information.

ย 

Management's responsibility for theย consolidated financial statements

ย 

Management is responsible for theย preparation and fair presentation of these consolidated financial statements in accordance with International Financial Reporting Standards, as adopted by theย European Union, and for such internal control as management determines is necessary to enable theย preparation of consolidated financial statements that are free from material misstatement, whether due to fraud or error.

ย 

Auditors' responsibility

ย 

Our responsibility is to express an opinion on these consolidated financial statements based on our audit. We conducted our audit in accordance with International Standards on Auditing. Thoseย standards require that we comply with ethical requirements and plan and perform theย audit to obtain reasonable assurance about whether theย financial statements are free from material misstatement.

ย 

An audit involves performing procedures to obtain audit evidence about theย amounts and disclosures in theย consolidated financial statements. Theย procedures selected depend on theย auditor's judgement, including theย assessment of theย risks of material misstatement of theย consolidated financial statements, whether due to fraud or error. In making those risk assessments, theย auditor considers internal control relevant to theย entity's preparation and fair presentation of theย consolidated financial statements in order to design audit procedures that are appropriate in theย circumstances, but not for theย purpose of expressing an opinion on theย effectiveness of theย entity's internal control. An audit also includes evaluating theย appropriateness of accounting policies used and theย reasonableness of accounting estimates made by management, as well as evaluating theย overall presentation of theย consolidated financial statements.

ย 

We believe that theย audit evidence we have obtained is sufficient and appropriate to provide aย basis for our audit opinion.

ย 

Opinion

ย 

In our opinion, theย consolidated financial statements present fairly, in all material respects, theย financial position of Zoltav Resources Inc. as at 31ย December 2015, and its financial performance and cash flows for theย year then ended in accordance with International Financial Reporting Standards, as adopted by theย European Union.

ย 

Other matter

ย 

Theย consolidated financial statements of Zoltav Resources Inc. for theย year ended 31ย December 2014 and theย consolidated statement of financial position as at 1ย January 2015 were audited by another auditor who expressed an unmodified opinion on those statements on 23 April 2015.

ย 

Ernst & Young LLC

Moscow, Russia

21 April 2016

ย 

Consolidated statement of comprehensive income for the year ended 31 December 2015

(in '000s US dollars, unless otherwise stated)

ย 

Note

2015

2014

Revenue

5

28,138

20,018

Cost of sales

6

Mineral extraction tax

(6,443)

(3,871)

Depreciation and depletion

(6,094)

(4,241)

Other cost of sales

(6,972)

(5,407)

Total cost of sales

(19,509)

(13,519)

Gross profit

8,629

6,499

Operating, administrative and selling expenses

7

(7,906)

(14,196)

Other income and expense, net

374

138

Gain on acquisition

9

โˆ’

34,974

Operating profit

1,097

27,415

Finance income

10

847

489

Finance cost

10

(5,501)

(3,798)

(Loss)/profit before tax

(3,557)

24,106

Income tax expense

11

(475)

(2,399)

(Loss)/profit for theย year attributable to owners of

theย parent

(4,032)

21,707

Other comprehensive loss not to be to be reclassified to

profit or loss in subsequent periods:

Currency translation differences

27.2

(25,454)

(74,927)

Other comprehensive loss for theย year

(25,454)

(74,927)

Total comprehensive loss for theย year

(29,486)

(53,220)

ย 

ย 

19

$ cents

$ cents

(Loss)/earnings per share attributable to owners of

theย parent during theย year:

Basic

(2.84)

20.67

Diluted

(2.80)

20.19

ย 

ย 

Consolidated statement of financial position as at 31 December 2015

(in '000s US dollars, unless otherwise stated)

ย 

ย 

Note

2015

2014

Assets

Non-current assets

Exploration and evaluation assets

12

64,355

83,922

Property, plant and equipment

13

59,524

82,163

Total non-current assets

123,879

166,085

ย 

Current assets

Inventories

14

134

323

Trade and other receivables

15

2,584

3,139

Financial assets at fair value through profit or loss

65

196

Cash and cash equivalents

16

5,880

10,694

Total current assets

8,663

14,352

Total assets

132,542

180,437

Equity and liabilities

Share capital

17

28,391

28,391

Share premium

159,899

159,899

Other reserves

43,026

43,592

Accumulated losses

(43,008)

(39,542)

Translation reserve

27.2

(99,888)

(74,434)

Total equity

88,420

117,906

Non-current liabilities

Borrowings

21

25,317

39,076

Provisions

22

4,912

10,649

Deferred tax liabilities

23

4,578

5,369

Total non-current liabilities

34,807

55,094

Current liabilities

Borrowings

21

5,123

3,200

Other taxes payable

24

1,244

1,137

Trade and other payables

25

2,948

3,100

Total current liabilities

9,315

7,437

Total liabilities

44,122

62,531

Total equity and liabilities

132,542

180,437

ย 

Consolidated statement of cash flows for the year ended 31 December 2015

(in '000s US dollars, unless otherwise stated)

ย 

Note

2015

2014

Cash flows from operating activities

Operating (loss)/gain

(3,557)

24,106

Adjustments for:

Gain on acquisition

โˆ’

(34,974)

Depreciation, depletion and amortization

6,094

4,330

Net finance costs

4,654

3,309

Other gains/(losses), net

(374)

(170)

Operating cash inflows/(outflows) before working capital

changes

6,817

(3,399)

Decrease/(increase) in inventory

189

(18)

Decrease in trade and other receivables

555

3,057

Increase/(decrease) in trade and other payables

212

(2,271)

Net cash from/(used in) operating activities before tax

paid and interests

7,773

(2,631)

Interest received

847

439

Interest paid

(4,313)

(3,046)

Income tax paid

โˆ’

(15)

Net cash from/(used in) operating activities

4,307

(5,253)

Cash flows from investing activities

Cash paid for theย acquisition of subsidiaries net of cash

acquired

9

โˆ’

(49,712)

Capital expenditure in relation to exploration and

evaluation activities

(893)

(8,359)

Purchase of property, plant and equipment

(4,461)

(4,810)

Net cash used in investing activities

(5,354)

(62,881)

Cash flows from financing activities

Proceeds from borrowings

โˆ’

4,024

Repayment of borrowings

(3,044)

โˆ’

Issue of ordinary shares

โˆ’

71,898

Net cash (used in)/generated from financing activities

(3,044)

75,922

Net (decrease)/increase in cash and cash equivalents

(4,091)

7,788

Translation differences

(723)

(4,359)

Cash and cash equivalents at theย beginning of theย year

10,694

7,265

Cash and cash equivalents at theย end of theย year

5,880

10,694

ย 

Consolidated statement of changes in equity for the year ended 31 December 2015

(in '000s US dollars, unless otherwise stated)

ย 

Note

Share capital

Share premium

Capital reserve

Employee share-based compen-sation reserve

Accumu-lated losses

Transla-tion reserve

Total equity

At 1ย January 2014

11,432

42,975

40,444

3,906

(61,249)

493

38,001

Issue of ordinary shares

17

16,806

115,361

โˆ’

โˆ’

โˆ’

โˆ’

132,167

Employee share-based

compensation

17

153

1,563

โˆ’

(758)

โˆ’

โˆ’

958,

Transactions with

owners

16,959

116,924

โˆ’

(758)

โˆ’

โˆ’

133,125

Translation reserve

movements

27.2

โˆ’

โˆ’

โˆ’

โˆ’

โˆ’

(74,927)

(74,927)

Profit for theย year

โˆ’

โˆ’

โˆ’

โˆ’

21,707

โˆ’

21,707

Total comprehensive

income

-

-

-

-

21,707

(74,927)

(53,220)

At 31ย December 2014

28,391

159,899

40,444

3,148

(39,542)

(74,434)

117,906

Employee share-based

compensation

โˆ’

โˆ’

โˆ’

(566)

566

โˆ’

โˆ’

Transactions with

owners

โˆ’

โˆ’

โˆ’

(566)

566

โˆ’

โˆ’

Translation reserve

movements

ย 

27.2

โˆ’

โˆ’

โˆ’

โˆ’

โˆ’

(25,454)

(25,454)

Loss for theย year

โˆ’

โˆ’

โˆ’

โˆ’

(4,032)

โˆ’

(4,032)

Total comprehensive

income

-

-

-

-

(4,032)

(25,454)

(29,486)

At 31ย December 2015

28,391

159,899

40,444

2,582

(43,008)

(99,888)

88,420

ย 

1. Background

ย 

1.1 Theย Company and its operations

ย 

Theย Zoltav Group (the "Group") comprises Zoltav Resources Inc. (the "Company"), together with itsย subsidiaries:

ย 

Name

Place of incorporation

Function

Share of the Group in a subsidiary

Zoltav Resources Holdings (Jersey) Limited

Jersey

Holding company

100%

ZRI Services (UK) Ltd

United Kingdom

Service company

100%

CenGeo Holdings Limited (hereinafter

"CenGeo Holdings")

Cyprus

Holding company

100%

CJSC SibGeCo (hereinafter "SibGeCo")

Russia

Operating company

100%

Royal Atlantic Energy (Cyprus) Limited

(hereinafterย "Royal")

Cyprus

Holding company

100%

Diall Alliance LLC (hereinafter "Diall")

Russia

Operating company

100%

Zoltav Resource LLC

Russia

Management company

100%

ย 

Theย Company was incorporated in theย Cayman Islands on 18 November 2003, which does not prescribe theย adoption of any particular accounting framework. Theย Board has therefore adopted International Financial Reporting Standards (IFRS) issued by theย International Accounting Standards Board and as adopted by theย European Union.

ย 

Theย principal activities of theย Company and its subsidiaries are theย acquisition, exploration and development of hydrocarbon assets and production of hydrocarbons in theย Russian Federation and the Commonwealth of Independent States ("CIS"). Theย Company's shares are listed on theย Alternative Investment Market ("AIM") of London Stock Exchange. Theย financial statements are prepared in United States dollars.

ย 

1.2 Russian business environment

ย 

Theย Company's operations are located in theย Russian Federation.

ย 

1.3 Russian Federation

ย 

Theย Russian Federation displays certain characteristics of an emerging market. Its economy is particularly sensitive to oil and gas prices. Theย legal, tax and regulatory frameworks continue to develop and are subject to varying interpretations.

ย 

Theย recent political and economic turmoil witnessed and falling crude oil prices, have had and may continue to have a negative impact on theย Russian economy, including further weakening of theย Russian ruble, higher interest rates, reduced liquidity and making it harder to raise international funding. These events, including current and future international sanctions against Russian companies and individuals and theย related uncertainty and volatility of theย financial markets, may have a significant impact on theย Group's operations and financial position, theย effect of which is difficult to predict. Theย future economic and regulatory situation may differ from management's expectations.

ย 

Whilst not currently affecting theย Group's operations, theย sanctions being imposed by theย European Union and theย United States of America continue to evolve. Theย Company cannot confirm that theย sanctions will not have an effect on theย Group's operations or its ability to access international capital markets in theย future.

ย 

2. Significant accounting policies

ย 

2.1 Basis of preparation

ย 

Theย consolidated financial statements of theย Group have been prepared in accordance with International Financial Reporting Standards (IFRSs), as adopted by theย European Union (EU), International Financial Reporting Interpretations Committee (IFRIC) interpretations, and theย Companies Act 2006 applicable to companies reporting under IFRS. Theย consolidated financial statements have been prepared under theย historical cost convention, as modified by theย revaluation of financial assets and financial liabilities (including derivative instruments) at fair value through profit or loss.

ย 

Theย preparation of financial statements in conformity with IFRSs requires theย use of certain critical accounting estimates. It also requires management to exercise its judgement in theย process of applying theย Group's accounting policies. Theย areas involving a higher degree of judgement or complexity, or areas where assumptions and estimates are significant to theย consolidated financial statements are disclosed in Note 3.ย 

ย 

2.2 Going concern

ย 

Theย consolidated financial statements have been prepared on theย going concern basis as theย directors have concluded that theย Group will continue to have access to sufficient funds in order to meet its obligations as they fall due for at least theย foreseeable future as explained further in theย Directors Report. Liquidity issues related to Group's going concern assumption are described in Note 27.1.

ย 

2.3 Disclosure of impact of new and future accounting standards

ย 

a) Adoption of amended standards

ย 

Theย Group applied for theย first time certain standards and amendments, which are effective for annual periods beginning on or after 1ย January 2015. Theย Group has not early adopted any other standard, interpretation or amendment that has been issued but is not yet effective.

ย 

Although these new standards and amendments applied for theย first time in 2015, they did not have a material impact on theย annual consolidated financial statements of theย Group.

ย 

Standards

Effective for annual periods beginning or after

IAS 19 (amended) Employee Benefits

1 July 2014

ย 

Annual improvements 2010-2012 cycle

IFRS 2 (amended) Share-based Payments

1 July 2014

IFRS 3 (amended) Business Combinations

1 July 2014

IFRS 8 (amended) Operating Segments

IAS 16 (amended) Property, Plant and Equipment

1 July 2014

IAS 38 (amended) Intangible Assets

1 July 2014

IAS 24 (amended) Related Party Disclosures

1 July 2014

ย 

Annual improvements 2011-2013 cycle

IFRS 3 (amended) Business Combinations

1 July 2014

IFRS 13 (amended) Fair Value Measurement

1 July 2014

IAS 40 (amended) Investment Property

1 July 2014

ย 

a) Standards issued but not yet effective

ย 

Theย most significant standards and interpretations that are issued, but not yet effective, up to theย date of issuance of theย Group's consolidated financial statements are disclosed below.

ย 

IFRS 9 Financial Instruments

ย 

In July 2014, theย IASB issued theย final version of IFRS 9 Financial Instruments which reflects all phases of theย financial instruments project and replaces IAS 39 Financial Instruments: Recognition and Measurement and all previous versions of IFRS 9. Theย standard introduces new requirements for classification and measurement, impairment, and hedge accounting. IFRS 9 is effective for annual periods beginning on or after 1ย January 2018, with early application permitted. Retrospective application is required, but comparative information is not compulsory. Early application of previous versions of IFRS 9 (2009, 2010 and 2013) is permitted if theย date of initial application is before 1 February 2015. Theย adoption of IFRS 9 will have insignificant effect on theย classification and measurement of theย Group's financial assets.

ย 

IFRS 15 Revenue from Contracts with Customers

ย 

IFRS 15 was issued in May 2014 and establishes a new five-step model that will apply to revenue arising from contracts with customers. Under IFRS 15 revenue is recognised at an amount that reflects theย consideration to which an entity expects to be entitled in exchange for transferring goods or services to a customer. Theย principles in IFRS 15 provide a more structured approach to measuring and recognising revenue. Theย new revenue standard is applicable to all entities and will supersede all current revenue recognition requirements under IFRS. Either a full or modified retrospective application is required for annual periods beginning on or after 1ย January 2018 with early adoption permitted.

ย 

IFRS 16 Leases

ย 

Theย IASB issued its new leases standard, IFRS 16 Leases, which replaces existing IFRS leases requirements and requires lessees to recognise assets and liabilities for most leases. For lessees, theย new leases standard marks a significant change from current requirements under IFRS. Theย application is required for annual periods starting from 1ย January 2019.

ย 

Theย Group is considering theย implication of theย new standards and theย impact on theย Group's consolidated financial statements. Theย Group plans to adopt new standards and amendments when they become effective.

ย 

There are other improvements, pronouncements and amendments that are not relevant to theย current Group's operations.

ย 

2.4 Basis of consolidation

ย 

The consolidated financial statements comprise the financial statements of the Group and its subsidiaries as at 31 December 2015. Control is achieved when the Group is exposed, or has rights, to variable returns from its involvement with the investee and has the ability to affect those returns through its power over the investee.

Specifically, the Group controls an investee if, and only if, the Group has:

โ€ข Power over the investee (i.e., existing rights that give it the current ability to direct the relevant activities of the investee)

โ€ข Exposure, or rights, to variable returns from its involvement with the investee

โ€ข The ability to use its power over the investee to affect its returns

Generally, there is a presumption that a majority of voting rights results in control. To support this presumption and when the Group has less than a majority of the voting or similar rights of an investee, the Group considers all relevant facts and circumstances in assessing whether it has power over an investee, including:

โ€ข The contractual arrangement(s) with the other vote holders of the investee

โ€ข Rights arising from other contractual arrangements

โ€ข The Group's voting rights and potential voting rights

ย 

The Group re-assesses whether or not it controls an investee if facts and circumstances indicate that there are changes to one or more of the three elements of control. Consolidation of a subsidiary begins when the Group obtains control over the subsidiary and ceases when the Group loses control of the subsidiary. Assets, liabilities, income and expenses of a subsidiary acquired or disposed of during the year are included in the consolidated financial statements from the date the Group gains control until the date the Group ceases to control the subsidiary.

When necessary, adjustments are made to the financial statements of subsidiaries to bring their accounting policies into line with the Group's accounting policies. All intra-group assets and liabilities, equity, income, expenses and cash flows relating to transactions between members of the Group are eliminated in full on consolidation.

A change in the ownership interest of a subsidiary, without a loss of control, is accounted for as an equity transaction.

If the Group loses control over a subsidiary, it derecognises the related assets (including goodwill), liabilities and components of equity, while any resultant gain or loss is recognised in profit or loss. Any investment retained is recognised at fair value.

2.5 Acquisitions, asset purchases and disposals

ย 

Transactions involving theย purchases of an individual field interest, or a group of field interests, that do not qualify as a business combination are treated as asset purchases, irrespective of whether theย specific transactions involved theย transfer of theย field interests directly or theย transfer of an incorporated entity. Accordingly, no goodwill or deferred tax gross up arises. Theย purchase consideration is allocated to theย assets and liabilities purchased on an appropriate basis. Proceeds on disposal are applied to theย carrying amount of theย specific intangible asset or development and production assets disposed of and any surplus is recorded as a gain on disposal in theย statement of comprehensive income.

ย 

2.6 Business combinations

ย 

Business combinations are accounted for using the acquisition method. The cost of an acquisition is measured as the aggregate of the consideration transferred, which is measured at acquisition date fair value, and the amount of any non-controlling interests in the acquiree. For each business combination, the Group elects whether to measure the non-controlling interests in the acquiree at fair value or at the proportionate share of the acquiree's identifiable net assets. Acquisition-related costs are expensed as incurred and included in administrative expenses.

ย 

When the Group acquires a business, it assesses the financial assets and liabilities assumed for appropriate classification and designation in accordance with the contractual terms, economic circumstances and pertinent conditions as at the acquisition date. This includes the separation of embedded derivatives in host contracts by the acquiree.

ย 

Any contingent consideration to be transferred by the acquirer will be recognised at fair value at the acquisition date. Contingent consideration classified as an asset or liability that is a financial instrument and within the scope of IAS 39 Financial Instruments: Recognition and Measurement, is measured at fair value with the changes in fair value recognised in the statement of profit or loss.

ย 

Goodwill is initially measured at cost (being the excess of the aggregate of the consideration transferred and the amount recognised for non-controlling interests) and any previous interest held over the net identifiable assets acquired and liabilities assumed. If the fair value of the net assets acquired is in excess of the aggregate consideration transferred, the Group re-assesses whether it has correctly identified all of the assets acquired and all of the liabilities assumed and reviews the procedures used to measure the amounts to be recognised at the acquisition date. If the reassessment still results in an excess of the fair value of net assets acquired over the aggregate consideration transferred, then the gain is recognised in profit or loss.

ย 

After initial recognition, goodwill is measured at cost less any accumulated impairment losses. For the purpose of impairment testing, goodwill acquired in a business combination is, from the acquisition date, allocated to each of the Group's cash-generating units that are expected to benefit from the combination, irrespective of whether other assets or liabilities of the acquiree are assigned to those units.

ย 

Where goodwill has been allocated to a cash-generating unit (CGU) and part of the operation within that unit is disposed of, the goodwill associated with the disposed operation is included in the carrying amount of the operation when determining the gain or loss on disposal. Goodwill disposed in these circumstances is measured based on the relative values of the disposed operation and the portion of the cash-generating unit retained.

ย 

2.7 Segment reporting

ย 

Segmental reporting follows theย Group's internal reporting structure.

ย 

Operating segments are defined as components of theย Group where separate financial information is available and reported regularly to theย chief operating decision maker ("CODM"), which is determined to be theย Board of Directors of theย Company. Theย Board of Directors which decide how to allocate resources and assesses operational and financial performance using theย information provided.

ย 

Theย CODM receives monthly IFRS-based financial information for theย Group and its development and production entities. Theย Group has other entities that engage as either head office or in a corporate capacity or as holding companies. Management has concluded that due to application of theย aggregation criteria that separate financial information for segments is not required. No geographic segmental information is presented as all of theย companies operating activities are based in theย Russian Federation.

ย 

Management has determined therefore that theย operations of theย Group comprise one operating segment and theย Group operates in only one geographic area โˆ’ theย Russian Federation.

ย 

2.8 Foreign currency translation

ย 

a) Functional and presentation currency

ย 

Items included in theย financial statements of each of theย Group's entities are measured using theย currency of theย primary economic environment in which theย entity operates ("theย functional currency"). Theย functional currency of theย Group entities is considered to be theย Russian ruble ("RUB"), theย currency of theย primary economic environment in which theย Group operates. Theย consolidated financial statements are presented in USD, which is theย Group's presentation currency, since management believes that this currency is a more useful measure for the potential users of the consolidated financial statements (shareholders).

b) Transactions and balances

ย 

Transactions in foreign currencies are initially recorded by the Group's entities at their respective functional currency spot rates at the date the transaction first qualifies for recognition.

ย 

Monetary assets and liabilities denominated in foreign currencies are translated at the functional currency spot rates of exchange at the reporting date.

ย 

Differences arising on settlement or translation of monetary items are recognised in profit or loss with the exception of monetary items that are designated as part of the hedge of the Group's net investment of a foreign operation. These are recognised in OCI until the net investment is disposed of, at which time, the cumulative amount is reclassified to profit or loss. Tax charges and credits attributable to exchange differences on those monetary items are also recorded in OCI.

ย 

Non-monetary items that are measured in terms of historical cost in a foreign currency are translated using the exchange rates at the dates of the initial transactions. Non-monetary items measured at fair value in a foreign currency are translated using the exchange rates at the date when the fair value is determined. The gain or loss arising on translation of non-monetary items measured at fair value is treated in line with the recognition of the gain or loss on the change in fair value of the item (i.e., translation differences on items whose fair value gain or loss is recognised in OCI or profit or loss are also recognised in OCI or profit or loss, respectively).

ย 

c) Group companies

ย 

Loans between Group entities and related foreign exchange gains or losses are eliminated upon consolidation. However, where theย loan is between Group entities that have different functional currencies, theย foreign exchange gain or loss cannot be eliminated in full and is recognized in theย consolidated profit or loss, unless theย loan is not expected to be settled in theย foreseeable future and thus forms part of theย net investment in foreign operation. In such a case, theย foreign exchange gain or loss is recognized in other comprehensive income.

ย 

Theย results and financial position of all theย Group entities (none of which has theย currency of a hyper-inflationary economy) that have a functional currency different from theย presentation currency are translated into theย presentation currency as follows:

(i) assets and liabilities for each balance sheet presented are translated at theย closing rate at theย date of that balance sheet;(ii) income and expenses are translated at average exchange rates (unless this average is not a reasonable approximation of theย cumulative effect of theย rates prevailing on theย transaction dates, in which case income and expenses are translated at theย rate on theย dates of theย transactions); and(iii) all resulting exchange differences are recognised in other comprehensive income.

ย 

Goodwill and fair value adjustments arising on theย acquisition of a foreign entity are treated as assets and liabilities of theย foreign entity and translated at theย closing rate. Exchange differences arising are recognised in other comprehensive income.

ย 

Theย accounting policies set out below have been applied consistently to all years presented in theย historical financial information, and have been applied consistently by theย Company.

ย 

Theย period-end exchange rates and theย average exchange rates for theย respective reporting periods are indicated below.

ย 

2015

2014

RUB/USD as at 31ย December

72.8827

56.2584

RUB/USD average for theย year ended 31ย December

60.9579

38.4217

ย 

ย 

2.9 Exploration and evaluation assets

ย 

Theย Company and its subsidiaries apply theย successful efforts method of accounting for Exploration and Evaluation ("E&E") costs, in accordance with IFRS 6 Exploration for and Evaluation of Mineral Resources. Costs are accumulated on a field-by-field basis.

ย 

a) Drilling, seismic and other costs

ย 

Costs directly associated with an exploration well, including certain geological and geophysical costs, and exploration and property leasehold acquisition costs, are capitalised until theย determination of reserves is evaluated. If it is determined that a commercial discovery has not been achieved, these costs are charged to expense after theย conclusion of appraisal activities. Exploration costs such as geological and geophysical that are not directly related to an exploration well are expensed as incurred.

ย 

Capital expenditure is recognised as property, plant and equipment or intangible assets in theย financial statements according to theย nature of theย expenditure and theย stage of development of theย associated field, i.e. exploration, development, production. Once commercial reserves are found, exploration and evaluation assets are tested for impairment and transferred to development property, plant and equipment and intangible assets. No depreciation or amortisation is charged during theย exploration and evaluation phase.

ย 

b) Sub-soil licences

ย 

Costs incurred prior to theย award of oil and gas licences, concessions and other exploration rights are expensed in profit or loss. Costs incurred on theย acquisition of a licence interest are initially capitalised on a licence by licence basis and are capitalised within exploration and evaluation assets and held un-depleted until theย exploration phase on theย licence is complete or commercial reserves have been discovered at which time theย costs are transferred to development assets as part of property, plant and equipment โˆ’ oil and gas assets.

ย 

2.10 Property, plant and equipment

ย 

a) Property, plant and equipment โˆ’ oil and gas assets

ย 

Oil and gas assets are stated at cost less accumulated depletion or accumulated depreciation and, where relevant, impairment costs.

ย 

Expenditure on theย construction, installation or completion of infrastructure facilities such as platforms, pipelines and theย drilling of development wells into commercially proved reserves, is capitalised within property, plant and equipment. When development is completed on a specific field, it is transferred to producing assets within property, plant and equipment. No depreciation or amortisation is charged during theย development phase.

ย 

Development and production assets are accumulated generally on a field by field basis and represent theย cost of developing theย commercial reserves discovered and bringing them into production together with E&E expenditures incurred in finding commercial reserves and transferred from theย intangible E&E assets as described above. Theย cost of development and production assets also includes theย cost of acquisitions and purchases of such assets, directly attributable overheads, any costs directly attributable to bringing theย asset into operation, and theย cost of recognising provisions for future restoration and decommissioning, if any.

ย 

Major facilities may be capitalised separately if they relate to more than one field or to theย licence area as a whole. Subsequent expenditure is capitalised only if it either enhances theย economic benefits of theย development/production asset or replaces part of theย existing development/ production asset. Any costs remaining associated with theย part replaced are expensed. Directly attributed overheads are capitalised where they relate to specific exploration and development activities.

ย 

i) Depletion

ย 

Oil and gas properties in production, including wells and directly related pipeline costs, are depreciated using theย unit-of-production method. Sub-soil licences and other licenses capitalised as part of oil and gas properties in production are amortised also using theย unit-of-production method. Unit-of-production rates are based on proved reserves of theย field concerned, which are oil, gas and other mineral reserves estimated to be recovered from existing facilities using current operating methods. Theย unit-of-production rate for theย amortisation of field development costs takes into account expenditures incurred to date.

ย 

ii) Depreciation

ย 

Major oil and gas facilities that have a shorter useful life than theย lifetime of theย related fields are depreciated on a straight-line basis over theย expected useful life of theย facility. Depreciation of items of such assets is calculated using straight-line method to allocate their cost to their residual values over their estimated useful lives:

ย 

Buildings and constructions 15-30 years

Machinery and equipment 5 years

ย 

Theย asset's residual values and useful lives are reviewed, and adjusted as appropriate, at theย end of each reporting period.

ย 

b) Property, plant and equipment โˆ’ other business and corporate assets

ย 

Property, plant and equipment are stated at cost less accumulated depreciation and impairment losses. Theย cost of an asset comprises its purchase price and any directly attributable costs of bringing theย asset to theย working condition and location for its intended use. Subsequent costs are included in theย asset's carrying amount or recognised as a separate asset, as appropriate, only when it is probable that future economic benefits associated with theย item will flow to theย Group and theย cost of theย item can be measured reliably. All other costs, such as repairs and maintenance are charged to theย income statement during theย financial period in which they are incurred.

ย 

Theย gain or loss arising from a retirement or disposal is determined as theย difference between theย sales proceeds and theย carrying amount of theย assets, and is recognised in theย income statement.

ย 

Depreciation is provided on buildings and facilities, motor vehicles, office equipment and furniture at rates calculated to write off the cost, less estimated residual value, evenly over its expected useful life.

ย 

For depreciation purposes, useful lives are estimated as follows:

ย 

Other equipment and furniture - 5 years

Motor vehicles - 5 years

ย 

ย 

2.11 Impairment of non-current assets

ย i) Impairment indicators

ย 

The Group assesses, at each reporting date, whether there is an indication that an asset may be impaired. If any indication exists, or when annual impairment testing for an asset is required, the Group estimates the asset's recoverable amount. An asset's recoverable amount is the higher of an asset's or CGU's fair value less costs of disposal and its value in use. The recoverable amount is determined for an individual asset, unless the asset does not generate cash inflows that are largely independent of those from other assets or groups of assets. When the carrying amount of an asset or CGU exceeds its recoverable amount, the asset is considered impairedand is written down to its recoverable amount.

ย 

In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset. In determining fair value less costs of disposal, recent market transactions are taken into account. If no such transactions can be identified, an appropriate valuation model is used. These calculations are corroborated by valuation multiples, quoted share prices for publicly traded companies or other available fair value indicators.

ย 

The Group bases its impairment calculation on detailed budgets and forecast calculations, which are prepared separately for each of the Group's CGUs to which the individual assets are allocated. These budgets and forecast calculations generally cover a period of five years. A long-term growth rate is calculated and applied to project future cash flows after the fifth year.

ย 

Impairment losses of continuing operations are recognised in the statement of profit or loss in expense categories consistent with the function of the impaired asset, except for properties previously revalued with the revaluation taken to OCI. For such properties, the impairment is recognised in OCI up to the amount of any previous revaluation.

ย 

For assets excluding goodwill, an assessment is made at each reporting date to determine whether there is an indication that previously recognised impairment losses no longer exist or have decreased. If such indication exists, the Group estimates the asset's or CGU's recoverable amount. A previously recognised impairment loss is reversed only if there has been a change in the assumptions used to determine the asset's recoverable amount since the last impairment loss was recognised. The reversal is limited so that the carrying amount of the asset does not exceed its recoverable amount, nor exceed the carrying amount that would have been determined, net of depreciation, had no impairment loss been recognised for the asset in prior years. Such reversal is recognized in the statement of profit or loss unless the asset is carried at a revalued amount, in which case, the reversal is treated as a revaluation increase.

ย 

ii) Calculation of recoverable amount

ย 

Theย recoverable amount of assets is theย greater of their value in use and fair value less costs to sell. In assessing value in use, theย estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of theย time value of money and theย risks specific to theย asset.

ย 

iii) Cash generating units

ย 

For an asset that does not generate cash inflows largely independent of those from other assets, theย recoverable amount is determined for theย cash generating unit to which theย asset belongs. Theย Group's cash generating units are theย smallest identifiable groups of assets that generate cash inflows that are largely independent of theย cash inflows from other assets or groups of assets.

ย 

For theย purposes of assessing impairment, exploration and evaluation assets subject to testing are grouped with existing cash-generating units of production fields that are located in theย same geographical region. For development and production assets theย cash generating unit applied for impairment test purposes is generally theย field. For shared infrastructure a number of field interests may be grouped together where surface infrastructure is used by several fields in order to process production for sale.

ย iv) Reversals of impairment

ย 

An impairment loss is reversed to theย extent that theย factors giving theย rise to theย impairment charge are no longer prevalent. An impairment loss is reversed only to theย extent that theย asset's carrying amount does not exceed theย carrying amount that would have been determined, net of depletion, depreciation or amortisation, if no impairment loss had been recognised.

ย 

Taxes on income in theย interim periods are accrued using theย tax rate that would be applicable to expected total annual profit or loss.

ย 

2.12 Inventories

ย 

Unsold natural gas and hydrocarbon liquids and sulphur in storage are stated at theย lower of cost of production or net realisable value. Net realisable value is theย estimated selling price in theย ordinary course of business, less theย estimated costs of completion and selling expenses.

ย 

Materials and supplies inventories include chemicals necessary for production activities and spare parts for theย maintenance of production facilities. Materials and supplies inventories are recorded at cost and are carried at amounts which do not exceed theย expected recoverable amount from use in theย normal course of business. Cost of inventory is determined on a weighted average basis. Cost of finished goods comprises direct materials and, where applicable, direct labour plus attributable overheads based on a normal level of activity and other costs associated in bringing inventories to their present location and condition, but excludes borrowing costs. Lower value items of materials and supplies are written-off directly to profit or loss.

ย 

2.13 Financial instrumentsย 

ย 

A financial instrument is any contract that gives rise to a financial asset of one entity and a financial liability or equity instrument of another entity. Financial assets and financial liabilities are recognised when and only when, theย Company becomes a party to theย contractual provisions of theย instrument. Financial assets and financial liabilities are initially measured at fair value. Transaction costs that are directly attributable to theย acquisition or issue of financial assets and financial liabilities (other than financial assets and financial liabilities at fair value through profit or loss) are added to or deducted from theย fair value of theย financial assets or financial liabilities, as appropriate, on initial recognition. Transaction costs directly attributable to theย acquisition of financial assets or financial liabilities at fair value through profit or loss are recognised immediately in theย statement of comprehensive income.

ย 

a) Financial assets

ย 

Theย Company classifies its financial assets into one of theย following categories: financial assets at fair value through profit or loss and loans and receivables.ย 

ย 

Regular purchases of financial assets are recognised on theย trade date. Management determines theย classification of its financial assets at initial recognition depending on theย purpose for which theย financial assets were acquired and where allowed and appropriate, re-evaluates this designation at every reporting date. Theย accounting policies adopted for each category are:

ย 

Financial assets at fair value through profit or loss

ย 

Financial assets at fair value through profit or loss include financial assets held for trading and financial assets designated upon initial recognition at fair value through profit or loss. Financial assets are classified as held for trading if they are acquired for theย purpose of selling in theย near term, or it is part of a portfolio of identified financial instruments that are managed together and for which there is evidence of a recent pattern of short-term profit-taking.

ย 

Financial assets may be designated at initial recognition as at fair value through profit or loss if theย following criteria are met:

โ–บ theย designation eliminates or significantly reduces theย inconsistent treatment that would otherwise arise from measuring theย assets or recognising gains or losses on them on a different basis; or

โ–บ theย assets are part of a group of financial assets which are managed and their performance is evaluated on a fair value basis, in accordance with a documented risk management strategy and information about theย Company of financial assets is provided internally on that basis to theย key management personnel.

ย 

Subsequent to initial recognition, theย financial assets included in this category are measured at fair value with changes in fair value recognised in theย statement of comprehensive income. Fair value is determined by reference to active market transactions or using a valuation technique where no active market exists. Fair value gains or losses do not include any dividend or interest earned on these financial assets. Dividend and interest income is recognised in on an accruals basis.

ย 

Other receivables

ย 

Other receivables are non-derivative financial assets with fixed or determinable payments that are not quoted in an active market. They are initially measured at fair value and subsequently measured at amortised cost using theย effective interest method, less any impairment losses. Amortised cost is calculated taking into account any discount or premium on acquisition and includes fees that are an integral part of theย effective interest rate and transaction cost.

ย 

Impairment losses on other receivables are provided for when objective evidence is received that theย Company will not be able to collect amounts due to it in accordance with theย original terms of theย receivables. Theย amount of theย loss is measured as theย difference between theย asset's carrying amount and theย present value of estimated future cash flows, excluding future credit losses that have not been incurred, discounted at theย financial asset's original effective interest rate (i.e.ย theย effective interest rate computed at initial recognition). Theย amount of theย loss is recognised in theย statement of comprehensive income for theย period in which theย impairment occurs.

ย 

Objective evidence of impairment of individual financial assets includes observable data that comes to theย attention of theย Company about one or more of theย following loss events:

โ–บ significant financial difficulty of theย debtor;

โ–บ a breach of contract, such as default or delinquency in interest or principal payments;

โ–บ it becoming probable that theย debtor will enter bankruptcy or other financial reorganisation; and

โ–บ significant changes in theย technological, market, economic or legal environment that have an adverse effect on theย debtor.

ย 

Loss events in respect of a Company of financial assets include observable data indicating that there is a measurable decrease in theย estimated future cash flows from theย Company of financial assets. Such observable data includes but not limited to adverse changes in theย payment status of debtors in theย Company and, national or local economic conditions that correlate with defaults on theย assets in theย Company.

ย 

If, in a subsequent period, theย amount of theย impairment loss decreases and theย decrease can be related objectively to an event occurring after theย impairment was recognised, theย previously recognised impairment loss is reversed to theย extent that it does not result in a carrying amount of theย financial asset exceeding what theย amortised cost would have been had theย impairment not been recognised at theย date theย impairment is reversed.

ย 

Theย amount of theย reversal is recognised in theย statement of comprehensive income in theย period in which theย reversal occurs.

ย 

b) Financial liabilities and equity

ย 

Financial liabilities and equity instruments issued by theย Company are classified according to theย substance of theย contractual arrangements entered into and theย definitions of a financial liability and an equity instrument. An equity instrument is any contract that evidences a residual interest in theย assets of theย Company after deducting all of its liabilities. Theย accounting policies adopted in respect of financial liabilities and equity instruments are set out below.

ย Other financial liabilities

ย 

Other financial liabilities include trade and other payables and are recognised initially at fair value and subsequently measured at amortised cost, using theย effective interest method.

ย 

Equity instruments

ย 

Equity instruments issued by theย Company are recorded at theย proceeds received, net of direct issue costs.

ย 

c) Derecognition

ย 

Financial assets are derecognised when theย rights to receive cash flows from theย assets expire or, theย financial assets are transferred and theย Company has transferred substantially all theย risks and rewards of ownership of theย financial assets. On derecognition of a financial asset, theย difference between theย asset's carrying amount and theย sum of theย consideration received and theย cumulative gain or loss that had been recognised directly in equity is recognised in theย statement of comprehensive income.

ย 

For financial liabilities, they are removed from theย balance sheet when theย obligation specified in theย relevant contract is discharged, cancelled or expires. Theย difference between theย carrying amount of theย financial liability derecognised and theย consideration paid is recognised in theย statement of comprehensive income.

ย 

2.14 Cash and cash equivalents

ย 

Cash and short-term deposits in the statement of financial position comprise cash at banks and on hand and short-term deposits with a maturity of three months or less, which are subject to an insignificant risk of changes in value. For the purpose of the consolidated statement of cash flows, cash and cash equivalents consist of cash and short-term deposits, as defined above, net of outstanding bank overdrafts as they are considered an integral part of the Group's cash management.

ย 

2.15 Borrowings

ย 

ย After initial recognition, interest-bearing loans and borrowings are subsequently measured at amortised cost using the EIR method. Gains and losses are recognised in profit or loss when the liabilities are derecognised as well as through the EIR amortisation process. Amortised cost is calculated by taking into account any discount or premium on acquisition and fees or costs that are an integral part of the EIR. The EIR amortisation is included as finance costs in the statement of profit or loss.

ย 

2.16 Provisions

ย 

Provisions are recognised when theย Company has a present obligation (legal or constructive) asย aย result of a past event, and it is probable that an outflow of economic benefits will be required to settle theย obligation and a reliable estimate of theย amount of theย obligation can be made. Where theย time value of money is material, provisions are stated at theย present value of theย expenditure expected to settle theย obligation.

ย 

All provisions are reviewed at each reporting date and adjusted to reflect theย current best estimate.

ย 

Where it is not probable that an outflow of economic benefits will be required, or theย amount cannot be estimated reliably, theย obligation is disclosed as a contingent liability, unless theย probability of outflow of economic benefits is remote. Possible obligations, whose existence will only be confirmed by theย occurrence or non-occurrence of one or more future uncertain events not wholly within control of theย Company are also disclosed as contingent liabilities unless theย probability of outflow of economic benefits is remote.

ย 

Provision for decommissioning is made for theย cost of decommissioning assets at theย time when theย obligation to decommission arises. Such provision represents theย estimated discounted liability for costs which are expected to be incurred in removing production facilities and site restoration at theย end of theย producing life of each field. A corresponding item of property, plant and equipment is also created at an amount equal to theย provision. This is subsequently depreciated as part of theย capital costs of theย production facilities. Any change in theย present value of theย estimated expenditure attributable to changes in theย estimates of theย cash flow or theย current estimate of theย discount rate used are reflected as an adjustment to theย provision and theย property, plant and equipment. Theย unwinding of theย discount is recognised as a finance cost.

ย 

Provisions for environmental restoration, restructuring costs and legal claims are recognised when: theย group has a present legal or constructive obligation as a result of past events; it is probable that an outflow of resources will be required to settle theย obligation; and theย amount has been reliably estimated. Restructuring provisions comprise lease termination penalties and employee termination payments. Provisions are not recognised for future operating losses.

ย 

Where there are a number of similar obligations, theย likelihood that an outflow will be required in settlement is determined by considering theย class of obligations as a whole. A provision is recognised even if theย likelihood of an outflow with respect to any one item included in theย same class of obligations may be small.

ย 

Provisions are measured at theย present value of theย expenditures expected to be required to settle theย obligation using a pre-tax rate that reflects current market assessments of theย time value of money and theย risks specific to theย obligation. Theย increase in theย provision due to passage of time is recognised as interest expense.

ย 

2.17 Share capital

ย 

Ordinary shares are classified as equity. Share capital is determined using theย nominal value of shares that have been issued. Any transaction costs associated with theย issuing of shares are deducted from share premium (net of any related income tax benefit) to theย extent they are incremental costs directly attributable to theย equity transaction. Any discount on theย issue of ordinary shares is deducted from theย share premium account.

ย 

Theย capital reserve arose in prior periods on the acquisition under common control.

ย 

2.18 Revenue recognition

ย 

Revenue, which is theย fair value of consideration received or receivable, is recognised when it is probable that economic benefits will flow to theย Group and when theย revenue can be measured reliably. Revenue is shown net of value added tax, returns, rebates and discounts and after eliminating sales within theย Group. Theย following criteria must also be met before revenue is recognised:

ย 

i) Sale of goods

ย 

Revenue from theย sale of oil, gas, and condensate is recognised when theย title passes to theย customer.

ย 

ii) Interest income

ย 

Interest income is recognised on a time-proportion basis using theย effective interest method.

ย 

2.19 Mineral extraction tax

ย 

In theย Russian Federation MET is payable on theย extraction of hydrocarbons, including natural gas, crude oil and condensate, and is levied based on quantities of natural resources extracted multiplied by theย applicable MET rate for theย product and field in question. MET is a production based tax (as opposed to income) and is accrued as a tax on production and recorded within cost of sales.

ย 

2.20 Current and deferred income tax

ย 

Theย tax expense for theย period comprises current and deferred tax. Tax is recognised in theย statement of comprehensive income, except to theย extent that it relates to items recognised in other comprehensive income or directly in equity. In this case theย tax is also recognized in other comprehensive income or directly in equity, respectively.

ย 

Theย current income tax charge is calculated on theย basis of theย tax laws enacted or substantively enacted at end of theย reporting period in theย countries where theย Company's subsidiaries operate and generate taxable income. Management periodically evaluates positions taken in tax returns with respect to situations in which applicable tax regulation is subject to interpretation. It establishes provisions where appropriate on theย basis of amounts expected to be paid to theย tax authorities.

ย 

Deferred income tax is recognised, using theย liability method, on temporary differences arising between theย tax bases of assets and liabilities and their carrying amounts in theย consolidated financial statements. However, theย deferred income tax is not accounted for if it arises from initial recognition of an asset or liability in a transaction other than a business combination that at theย time of theย transaction affects neither accounting nor taxable profit or loss. Deferred income tax is determined using tax rates (and laws) that have been enacted or substantively enacted by theย end of theย reporting period and are expected to apply when theย related deferred income tax asset is realised or theย deferred income tax liability is settled.

ย 

Deferred income tax assets are recognised to theย extent that it is probable that future taxable profit will be available against which theย temporary differences can be utilised.

ย 

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

ย 

2.21 Employee benefits

ย 

a) Retirement benefit schemes

ย 

No pension contributions were payable in theย year. In 2010, theย Company participated only in defined contribution pension schemes and paid contributions to independently administered funds on a mandatory or contractual basis. Theย assets of these schemes are held separately from those of theย Company in independently administered funds. Theย retirement benefit schemes are generally funded by payments from employees and by theย relevant Company. Theย Company has no further payment obligations once theย contributions have been paid. Theย contributions are recognised as an employee benefit expense on an accruals basis.

ย 

b) Share-based employee compensation

ย 

Theย Company operates equity-settled share-based compensation plans to remunerate its Directors and key management.

ย 

All services received in exchange for theย grant of any share-based compensation are measured at their fair values. These are indirectly determined by reference to theย fair value of theย share options and warrants awarded. Their value is appraised at theย grant date and excludes theย impact of any non-market vesting conditions.

ย 

All share-based compensation is ultimately recognised as an expense in theย statement of comprehensive income unless it qualifies for recognition as an asset, with a corresponding credit to employee share-based compensation reserve in equity. If vesting periods or other vesting conditions apply, theย expense is allocated over theย vesting period, based on theย best available estimate of theย number of share options expected to vest. Non-market vesting conditions are included in assumptions about theย number of options that are expected to become exercisable. Estimates are subsequently revised, if there is any indication that theย number of share options expected to vest differs from previous estimates. No adjustment to expense recognised in prior periods is made if fewer share options ultimately are exercised than vested.

ย 

Upon exercise of share options or warrants theย proceeds received net of any directly attributable transaction costs up to theย nominal value of theย shares issued are allocated to share capital and theย amount previously recognised in employee share-based compensation reserve will be transferred out with any excess being recorded as share premium.

ย 

When theย share options or warrants have vested and then lapsed, theย amount previously recognised in theย employee share-based compensation reserve is transferred to theย retained earnings or accumulated losses.

ย 

c) Bonus plans

ย 

Theย Company recognises a liability and an expense for bonuses where contractually obliged or where there is a past practice that has created a constructive obligation.

ย 

d) Social obligations

ย 

Wages, salaries, contributions to theย Russian Federation state pension and social insurance funds, paid annual leave, sick leave and bonuses are accrued in theย year in which theย associated services are rendered by theย employees of theย Group.

ย 

3. Critical accounting estimates and judgements

ย 

Theย preparation of theย historical financial information in conformity with IFRSs requires management to make judgements, estimates and assumptions that affect theย application of accounting policies and theย reported amounts of assets, liabilities, income and expenses. Actual results may differ from these estimates.

ย 

Estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in theย year in which theย estimate are revised and in any future years affected. Theย estimates and assumptions that have a significant risk of causing a material adjustment to theย carrying amounts of assets and liabilities within theย next financial year are discussed below:

ย 

3.1 Income taxes

ย 

Theย Group is subject to income and other taxes. Significant judgement is required in determining theย provision for income tax and other taxes due to complexity of theย tax legislation of theย Russian Federation. Theย taxation system in theย Russian Federation continues to evolve and is characterised by frequent changes in legislation official pronouncements and court decisions which are sometimes contradictory and subject to varying interpretation by different tax authorities. Taxes are subject to review and investigation by a number of authorities which have theย authority to impose severe fines penalties and interest charges. A tax year remains open for review by theย tax authorities during theย three subsequent calendar years; however under certain circumstances a tax year may remain open longer.

ย 

Deferred tax assets are recognised to theย extent that it is probable theย Group will generate enough taxable profits to utilise deferred income tax recognised. Significant management judgement is required to determine theย amount of deferred tax assets recognised, based upon theย likely timing and theย level of future taxable profits. Management prepares cash-flow forecasts to support recoverability of deferred tax assets. Cash flow models are based on a number of assumptions relating to oil prices, operating expenses, production volumes, etc. These assumptions are consistent with those, used by independent reserve engineers. Management also takes into account uncertainties related to future activities of theย company and going concern considerations. When significant uncertainties exist, deferred tax losses are not recognised even if recoverability of these is supported by cash flow forecasts. Refer to further details in note 23.

ย 

3.2 Provision for decommissioning and environmental restoration

ย 

This provision is significantly affected by changes in technology, laws and regulations which may affect theย actual cost of decommissioning and environmental restoration to be incurred at a future date. Theย estimate is also impacted by theย discount rates used in theย provisioning calculations. Theย discount rates used are theย Russian Government Bond Rates.

ย 

Under theย current levels of enforcement of existing legislation, management believes there are no significant liabilities in addition to amounts which are already accrued and which would have a material adverse effect on theย financial position of theย Group.

ย 

The Company's exploration, development and production activities involve the use of wells, related equipment and operating sites. Generally, licenses and other regulatory acts require that such assets be decommissioned upon the completion of production. According to these requirements, the Company is obliged to decommission wells, dismantle equipment, restore the sites and perform other related activities.ย The Company's estimates of these obligations are based on current regulatory or license requirements, as well as actual dismantling and other related costs. These liabilities are measured by the Company using the present value of the estimated future costs of decommissioning of these assets. The discount rate is reviewed at each reporting date and reflects risk free rate. The Company adjusts specific cash flows for risk.

ย 

3.3 Impairment of assets

ย 

a) Exploration and evaluation

ย 

An impairment exercise will be performed at theย end of theย exploration and evaluation process.

ย 

When, at theย end of theย exploration and evaluation stage, commercial reserves are determined to exist in respect of a particular field theย Company will perform an impairment test in relation to costs capitalised. Where reserves are determined in sufficient quantity to justify development, theย associated assets are transferred to property plant and equipment. Until conclusion of theย exploration phase, there can be no certainty that commercial reserves exist. Where commercial reserves are determined not to exist, capitalised E&E expenditure is expensed.

ย 

b) Development and production

ย 

When theย fields enter theย production phase, theย recoverable amounts of cash-generating units and individual assets will be determined based on theย higher of value-in-use calculations and fair values less costs to sell. These calculations will require theย use of estimates and assumptions. It is reasonably possible that theย oil price assumption may change which may then impact theย estimated life of theย field and may then require a material adjustment to theย carrying value of long-term assets.

ย 

Theย Group monitors internal and external indicators of impairment relating to its tangible and intangible assets. There were no such indicators of possible impairment identified during theย reporting years covered by this historical financial information.

ย 

3.4 Valuations of share options or warrants granted

ย 

Estimating fair value for share-based payment transactions requires determination of the most appropriate valuation model, which depends on the terms and conditions of the grant. This estimate also requires determination of the most appropriate inputs to the valuation model including the expected life of the share option or appreciation right, volatility and dividend yield and making assumptions about them. Theย fair value of share options or warrants granted was calculated using theย Black-Scholes Pricing Model which requires theย input of highly subjective assumptions, including theย volatility of theย share price. Because changes in subjective input assumptions can materially affect theย fair value estimate, in theย opinion of theย Directors of theย Company, theย existing model will not always necessarily provide a reliable single measure of theย fair value of theย share options. Details of theย inputs are set out in note 20 to theย financial statements.

ย 

3.5 Evaluation of reserves and resources

ย 

Estimates of proved reserves are used in determining theย depletion charge for theย period and assessing whether any impairment charge/or reversal of impairment is required for development and producing assets. Proved reserves are estimated by an independent international Oil and Gas Engineering Firm, by reference to available geological and engineering data, and only include volumes for which access to market is assured with reasonable certainty.

ย 

When theย fields enter theย development and production phase, estimates of reserves are inherently imprecise, require theย application of judgments and are subject to regular revision, either upward or downward, based on new information such as from theย drilling of additional wells and changes in economic factors, including product prices, contract terms or development plans. Changes to Group's estimates of proved reserves affect prospectively theย amounts of theย depletion charge, decommissioning assets and provisions where change in reserve estimates cause theย estimated useful lives of assets to be revised.

ย 

Depletion is provided based on theย production profile on a field by field basis which may exceed theย existing licence period. Licence extensions are generally awarded by theย license authorities in Russia as a matter of course provided that production plans demonstrate that additional time is required to economically produce theย field and that theย development and production requirements of theย initial license grant have been met.

ย 

3.6 Sub-soil licences

ย 

Theย Group is subject to periodic reviews of its activities by governmental authorities in Russia with respect to theย requirements of its sub-soil licences and seeks amendments to theย licences when supported by theย results of ongoing exploration and development activities. Theย requirements under theย licences are subject to interpretation and enforcement policies of theย relevant authorities. In management's opinion, as of 31ย December 2015, there are no non-compliance issues that will have an adverse effect on theย financial position or theย operating results of theย Group.

ย 

4. Determination of fair value

ย 

Fair values have been determined for measurement and/or disclosure purposes based on theย following methods. When applicable, further information about theย assumptions made in determining fair values is disclosed in theย notes specific to that asset or liability.

ย 

4.1 Other receivables

ย 

Theย fair value of other receivables is estimated as theย present value of future cash flows, discounted at theย market rate of interest at theย reporting date. This fair value is determined for disclosure purposes.

ย 

4.2 Non-derivative financial liabilities

ย 

Fair value, which is determined for disclosure purposes, is calculated based on theย present value of future principal and interest cash flows, discounted at theย market rate of interest at theย reporting date. Fair value of theย non-derivative financial assets is disclosed in Note 4.3 to the financial statements.

ย 

4.3 Assets and liabilities not measured at fair value but for which fair value is disclosed

ย 

Fair values analysed by level in theย fair value hierarchy of assets and liabilities of theย Group not measured at fair value are as follows:

ย 

31ย December 2015

31ย December 2014

Fair value

Carrying value

Fair value

Carrying value

Financial assets

Trade and other receivables

2,584

2,584

3,139

3,139

Total assets

2,584

2,584

3,139

3,139

ย 

Financial liabilities

Borrowings

30,385

30,440

42,516

42,276

Trade and other payables

2,948

2,948

3,100

3,100

Total liabilities

33,333

33,388

45,616

45,376

ย 

Theย fair value of borrowings is based on cash flows discounted using a rate based on theย borrowing rate of 12.07% (2014: 12.02%) and is within level 2 of theย fair value hierarchy.

ย 

5. Revenue

ย 

Theย Group's operations comprise one class of business being oil and gas exploration, development and production and all revenues are from one geographical region, Saratov Region in theย Russian Federation. Companies incorporated outside of Russia provide support to theย operations in Russia.

ย 

Revenue is primarily from theย sale of three products:

ย 

2015

2014

Gas sales

22,679

15,721

Oil sales

3,137

1,927

Condensate sales

2,322

2,370

Total sales

28,138

20,018

ย 

All gas sales are to one customer, Gazprom Mezhreiongaz Saratov LLC under a long term contract effective until 31ย December 2020 with terms reviewed annually. Condensate and oil are sold to regional buyers. Theย sales of all three products are denominated in RUB.

ย 

6. Cost of salesย 

ย 

2015

2014

Mineral extraction tax

6,443

3,871

Depreciation and depletion

6,094

4,241

Wages and salaries

2,060

1,579

Materials and supplies

1,948

1,144

Repair and maintenance

1,126

1,378

Other taxes and royalties

351

363

Compensation benefits to operations personnel

327

230

Other

1,160

713

Total cost of sales

19,509

13,519

ย 

ย 

7. Operating, administrative and selling expenses

ย 

2015

2014

Wages and salaries including Director's fee

4,634

3,107

Accountancy, audit, legal and consulting services*

1,872

7,055

Rent expense

281

585

Insurance

159

166

Computers and software

137

152

Travelling

123

121

Office expenses

82

566

Other

618

2,444

Total operating, administrative, selling expense

7,906

14,196

ย 

* In 2014 included within the accountancy, audit, legal and consulting services are USD 3,200 thousand of expenses in respect of the acquisition of Diall.

ย 

8. Employee benefit expenses (including directors' remuneration)

ย 

2015

2014

Salaries and other employee benefits

6,694

4,686

Total

6,694

4,686

ย 

Personnel expenses are included in cost of sales and operating, administrative and selling expenses.

ย 

Average monthly Number of Employees for theย year (including executive directors):

ย 

2015

2014

Number

Number

Administrative

92

85

Operating

206

197

Total

298

282

ย 

9. Acquisitions

ย 

On 13 December 2013, theย Company signed a Sale and Purchase Agreement with Bandbear Limited to acquire 100% of theย share capital of Royal Atlantic Energy (and with it theย Bortovoy Licence described above). Theย control was obtained during first half of 2014 through theย issue of 38,263,095 new Ordinary Shares at an effective price of USD 1.60 (100 pence) per share (equivalent to USD 61,221 thousand) and theย payment of USD 58,941 thousand in cash. Theย acquired business will increase theย Group's penetration of its chosen upstream gas and oil market, provide operating cash flow immediately and is expected to provide value to its shareholders through developing and producing hydrocarbons in theย Saratov Region of theย Russian Federation.

ย 

Theย acquisition-date fair value of theย total purchase consideration and its components are as follows:

ย 

USD'000

Cash consideration paid

58,941

Fair value of new issued shares of theย acquirer

61,221

Total purchase consideration

120,162

ย 

Theย fair value of theย new issued shares of theย acquirer was determined on theย basis of theย closing market price of theย ordinary shares on theย date which Zoltav signed an Acquisition Agreement with Bandbear.

ย 

Acquisition related transaction costs of USD 3,200 thousand were expensed in 2014 as operating, administrative, selling expenses.

ย 

In accordance with IFRS 3 Business Combinations, theย Group is required to account for acquisitions based on theย fair values of theย identifiable assets acquired and liabilities and contingent liabilities assumed.

ย 

In USD'000

Attributed fairย value

Cash and cash equivalents

9,229

Exploration and evaluation assets

90,000

Property, plant and equipment

128,900

Inventories

500

Trade and other receivables

7,471

Borrowings

(62,100)

Provisions

(9,064)

Trade and other payables

(5,600)

Other taxes payable

(1,800)

Deferred tax liabilities

(2,400)

Fair value of identifiable net assets of subsidiary

155,136

Negative goodwill arising from theย acquisition

(34,974)

Total purchase consideration, including

120,162

Non-cash consideration

61,221

Cash consideration

58,941

ย 

Net cash outflow on acquisition comprised USD 49,712 thousand.

ย 

Theย fair values of assets and liabilities acquired are based on a combined valuation approach that considered both discounted cash flows expected to be generated from theย acquired business and a multiple based approach looking to similar recent observable market transactions Theย valuation of identifiable tangible and intangible assets was performed by an independent professional appraiser.

ย 

Theย fair value of theย assets acquired and liabilities assumed is greater than theย purchase consideration given. Theย resultant negative goodwill of USD 34,974 thousand is as a result theย initial acquisition of theย assets by Bandbear, the related party of the Group (Note 29). Theย negative goodwill on acquisition has been immediately recognised in theย income statement as a gain on acquisition.

ย 

Theย revenue included in theย consolidated income statement from 18 June 2014 to 31ย December 2014 and contributed by Royal Atlantic Energy was USD 20,018 thousand. Had Royal Atlantic Energy been consolidated into theย Group from 1ย January 2014, theย consolidated income statement for theย year ended 31ย December 2014 would show revenue of USD 38,140 thousand.

ย 

10. Net finance (costs)/income

ย 

2015

2014

Interest on borrowings

(4,295)

(3,239)

Interest on deposits

847

489

Unwinding of theย discount on decommissioning and environmentalย restoration provision (Note 22)

(1,206)

(559)

Total

(4,654)

(3,309)

ย 

11. Income tax expense

ย 

Theย tax charge for theย year comprises:

2015

2014

Current tax expense

โˆ’

9

Deferred tax expense

(475)

(2,408)

Total income tax expense

(475)

(2,399)

ย 

Reconciliation between expected and actual taxation charge is provided below.

ย 

2015

2014

Profit before income tax

(4,032)

21,707

Theoretical tax charge at applicable income tax rate of 0% (2014:ย 0%)

โˆ’

โˆ’

Effect of different foreign tax rates

(295)

(172)

Unrecognized DT assets

(106)

(1,555)

Tax effect of expenses not deductible for tax purposes

(74)

(672)

Total income tax expense

(475)

(2,399)

ย 

Theย Company is subject to Cayman income tax at theย rate of 0% (2014: 0%).

ย 

12. Exploration and evaluation assets

ย 

Sub-soil licences

Drilling,seismic and other costs

Decommi-ssioningasset

Construction work in progress

Total

Balance at 1ย January 2014

19,212

15,210

1,828

1,849

38,099

Additions

38,254

59,707

469

162

98,592

Reclassification

1,575

2

โˆ’

(1,577)

โˆ’

Transfer to property, plant and equipment

โˆ’

(612)

โˆ’

โˆ’

(612)

Change in theย estimates of decommissioning provision

โˆ’

โˆ’

1,335

โˆ’

1,335

Exchange difference

(22,581)

(29,223)

(1,363)

(325)

(53,492)

Balance at 31ย December 2014

36,460

45,084

2,269

109

83,922

Additions

724

166

โˆ’

3

893

Reclassification

100

โˆ’

โˆ’

(100)

โˆ’

Transfer to property, plant and equipment

โˆ’

โˆ’

โˆ’

โˆ’

โˆ’

Change in theย estimates of decommissioning provision

โˆ’

โˆ’

(1,555)

โˆ’

(1,555)

Exchange difference

(8,456)

(10,177)

(263)

(9)

(18,905)

Balance at 31ย December 2015

28,828

35,073

451

3

64,355

ย 

Additions in 2014 include additions on acquisition of Royal Atlantic Energy of USD 25,800 thousand, USD 63,700 thousand and USD 500 thousand in respect of "licences and other intangibles", "exploration, evaluation and other property plant and equipment" and "decommissioning asset" respectively.

ย 

In management's opinion, as at 31ย December 2015 there were no non-compliance issues in respect of theย licences that would have an adverse effect on theย financial position or theย operating results of theย Group.

ย 

13. Property, plant and equipment

ย 

Oil and gas assets

Motorvehicles

Other equipment and furniture

Construction work in progress

Total

Cost at 1ย January 2014

โˆ’

โˆ’

5

โˆ’

5

Additions

121,244

437

216

14,533

136,430

Reclassification

6,209

35

โˆ’

(6,244)

โˆ’

Transfer from exploration and evaluation assets

589

โˆ’

โˆ’

23

612

Disposals

(431)

(24)

(1)

(208)

(664)

Exchange difference

(48,690)

(183)

(82)

(3,077)

(52,032)

Cost at 31ย December 2014

78,921

265

138

5,027

84,351

Additions

โˆ’

โˆ’

โˆ’

4,461

4,461

Reclassification

4,752

15

โˆ’

(4,767)

โˆ’

Transfer from exploration and evaluation assets

โˆ’

โˆ’

โˆ’

โˆ’

โˆ’

Disposals

(3,011)

โˆ’

(1)

(104)

(3,116)

Exchange difference

(18,309)

(63)

(31)

(1,081)

(19,484)

Cost at 31ย December 2015

62,353

217

106

3,536

66,212

Accumulated depreciation and impairment

Balance at 1ย January 2014

โˆ’

โˆ’

โˆ’

โˆ’

โˆ’

Depreciation and depletion

(4,151)

(69)

(109)

โˆ’

(4,329)

Disposals

74

20

1

โˆ’

95

Exchange difference

1,975

28

43

โˆ’

2,046

Balance at 31ย December 2014

(2,102)

(21)

(65)

โˆ’

(2,188)

Depreciation and depletion

(5,982)

(95)

(9)

โˆ’

(6,086)

Disposals

108

โˆ’

1

โˆ’

109

Exchange difference

1,441

20

16

โˆ’

1,477

Balance at 31ย December 2014

(6,535)

(96)

(57)

โˆ’

(6,688)

Net book value at 1ย January 2014

โˆ’

โˆ’

5

โˆ’

5

Net book value at 31ย December 2014

76,819

244

73

5,027

82,163

Net book value at 31ย December 2015

55,818

121

49

3,536

59,524

ย 

Additions in 2014 include additions on acquisition of Royal Atlantic Energy of USD 128,400 thousand, USD 400 thousand and USD 100 thousand in respect of "oil and gas assets", "motor vehicles" and "otherย equipment and furniture" respectively.

ย 

14. Inventories

ย 

2015

2014

Natural gas and hydrocarbon liquids

27

36

Materials and supplies

107

287

Total inventories

134

323

ย 

ย 

15. Trade and other receivables

ย 

2015

2014

Financial assets

2,048

2,581

Trade receivables

1,990

2,512

Other accounts receivable

58

69

Non-financial assets

536

558

Prepayments

413

453

VAT receivable

117

103

Other taxes prepaid

6

2

Total trade and other receivables

2,584

3,139

ย 

Prepayments are advance payments for services to be rendered within theย next twelve months.

ย 

Current VAT receivable is expected to be recovered within theย next twelve months.

ย 

16. Cash and cash equivalents

ย 

Cash and cash equivalents are represented by cash at bank and theย majority of cash held is denominated in RUB.

ย 

Theย Company's exposure to credit risk and impairment losses related to cash and cash equivalents are disclosed in Note 27.

ย 

17. Share capital

ย 

At 31ย December 2015 and 2014

Number of ordinary shares

Nominal value

Authorised (par value of USD 0.20 each)

250,000,000

50,000

Issued and fully paid (par value of USD 0.20 each)

141,955,386

28,391

ย 

On 31 March 2014, Zoltav received USD 5,000 thousand related to the third tranche of the subscription agreement entered with ARA Holdings at the time of the Company's readmission to AIM following the acquisition of SibGeCo, which took place in 2013. On 31 March 2014, 4,549,591 shares of USD 0.20 were issued for consideration of USD 5,000 thousand.

ย 

On 12 June 2014, 100,000 shares of nominal value of USD 0.20 were issued as a result of the warrants exercise for a cash consideration of USD 167 thousand. The amount of USD 95 thousand was transferred from employee share-based compensation reserve to share premium upon exercise of the warrants.

ย 

On 18 June 2014, 38,263,095 shares of USD 1.60 were issued for a consideration of USDย 61,221 thousand. The subscription was received from Bandbear Limited as part of the consideration for the acquisition of the entire issued share capital of Royal Atlantic Energy (Cyprus) Limited.

ย 

On 18 June 2014, The Company raised a total of USD 65,946 thousand through the issue of 41,216,511ย shares at USD 1.60 (100 pence). Subscriptions were received from ARA Capital (USDย 45,615 thousand for 28,509,375 shares), Crediton Invest (USD 10,166 thousand for 6,353,568 shares) and Matteson Overseas (USD 10,166 thousand for 6,353,568 shares). Anย exchange rate of USD 1.60: GBP 1.00 was agreed in the Subscription Agreements.

ย 

On 20 June 2014, 250,000 shares of USD 0.20 were issued as a result of the warrants exercise forย a cash consideration of USD 426 thousand. The amount of USD 235 thousand was transferred from employee share-based compensation reserve to share premium upon exercise of the warrants.

ย 

On 26 June 2014, 250,000 shares of USD 0.20 were issued as a result of the options exercise forย a cash consideration of USD 85 thousand. The amount of USD 271 thousand was transferred from employee share-based compensation reserve to share premium upon exercise of the options.

ย 

On 15 July 2014, 15,000 shares of USD 0.20 were issued as a result of the warrants exercise forย aย cash consideration of USD 26 thousand. The amount of USD 14 thousand was transferred from employee share-based compensation reserve to share premium upon exercise of the warrants.

ย 

On 25 July 2014, 110,000 shares of USD 0.20 were issued as a result of the warrants exercise for a cash consideration of USD 187 thousand. The amount of USD 104 thousand was transferred from employee share-based compensation reserve to share premium upon exercise of the warrants.

ย 

On 28 July 2014, 40,000 shares of USD 0.20 were issued as a result of the warrants exercise for a cash consideration of USD 68 thousand. The amount of USD 38 thousand was transferred from employee share-based compensation reserve to share premium upon exercise of the warrants.

ย 

18. Dividends

ย 

In accordance with theย relevant legislation applicable to theย Group, theย Group's distributable reserves are limited to theย balance of retained earnings as recorded in theย Group's statutory financial statements prepared in accordance with International Accounting Standards. Noย dividends wereย declared and paid.

19. (Loss)/earnings per share

ย 

Basic (loss)/earnings per share is calculated by dividing theย loss attributable to owners of theย Company by theย weighted average number of ordinary shares in issue during theย year.

ย 

Diluted (loss)/earnings per share is calculated by adjusting theย weighted average number of ordinary shares outstanding to assume conversion of all dilutive potential ordinary shares. Theย Company has share options and warrants as dilutive potential ordinary shares.

ย 

2015

2014

(Loss)/earnings attributable to owners of theย Company โˆ’ Basic and

diluted

(4,032)

21,707

ย 

ย 

Number of

shares

Number of

shares

Weighted average number of shares for calculating basic loss

perย share

141,955,386

104,997,495

Effect of dilutive potential ordinary shares โˆ’ warrants

10,377

293,158

Effect of dilutive potential ordinary shares โˆ’ share options

1,957,021

2,236,678

Weighted average number of shares for calculating diluted loss

perย share

143,922,784

107,527,331

ย 

ย 

US cents

US cents

Basic (loss)/earnings per share

(2.84)

20.67

Diluted (loss)/earnings per share

(2.80)

20.19

ย 

ย 

20. Share-based payments

ย 

20.1 Share options

ย 

At 31ย December 2015, theย Company had a total of 1,952,500 outstanding share options (2014:ย 2,117,500). Theย only movement in share options was expiration which took place during theย year.

ย 

Options which are lapsed or are cancelled prior to their exercise date are deleted from theย register of outstanding options and are available for re-use.

ย 

2015

2014

Date of grant

Number

Option exercise price (pence)

Number

Option exercise price (pence)

11ย January 2005

โˆ’

โˆ’

117,500

423

23 March 2006

โˆ’

โˆ’

10,000

1,904

23 February 2007

โˆ’

โˆ’

7,500

653

11ย January 2008

202,500

445

232,500

445

31 October 2012

1,750,000

20

1,750,000

20

1,952,500

2,117,500

ย 

No share options were granted during theย year ended 31ย December 2015.

ย 

20.2 Initial share options

ย 

Theย Company adopted an employee Share Option Scheme on 4 March 2005 (Share Option Scheme) in order to incentivise key management and staff at that time. Theย following share options were granted to theย former employees and directors of theย Company under theย Initial Share Option Scheme adopted on 4 March 2005 (Initial Share Options) and are still in existence:

ย 

2015

2014

Number

Weighted average exercise price (pence)

Number

Weighted average exercise price (pence)

Outstanding at 1ย January

367,500

445

367,500

482

Expired

(165,000)

โˆ’

โˆ’

โˆ’

Outstanding at 31ย December

202,500

445

367,500

482

ย 

Theย Company adopted an employee Share Option Scheme on 4 March 2005 (Share Option Scheme) in order to incentivise key management and staff at that time. Theย following share options were granted to theย former employees and directors of theย Company under theย Initial Share Option Scheme adopted on 4 March 2005 (Initial Share Options) and are still in existence:

ย 

2015

2014

Number

Weighted average exercise price (pence)

Number

Weighted average exercise price (pence)

Outstanding at 1ย January

367,500

445

367,500

482

Expired

(165,000)

โˆ’

โˆ’

โˆ’

Outstanding at 31ย December

202,500

445

367,500

482

ย 

Share options granted under theย Initial Share Option scheme were exercisable as follows:

โ–บ theย first 30% of theย options between theย first and tenth anniversary of theย date of grant;

โ–บ theย next 30% of theย options between theย second and tenth anniversary of theย date of grant; and

โ–บ theย remaining options between theย third and tenth anniversary of theย date of grant.

ย 

Equity-settled share-based payments are measured at fair value (excluding theย effect of nonโ€‘market-based vesting conditions) as determined through use of theย binomial option pricing model, at theย date of grant. Theย fair value determined at theย grant date of theย equity-settled shareโ€‘based payments is expensed on a straight-line basis over theย vesting period, based on theย Company's estimate of shares that will eventually vest. Theย options vested immediately.

ย 

Theย binomial option pricing model applied to theย grant of share options in respect of calculating theย fair values. Key inputs to theย model are as follows:

ย 

Share options

11ย January2005

23 March2006

23 February2007

11ย January

2008

Share price at grant

20.75p

93.25p

36.25p

22.25p

Option exercise price

21.15p

95.20p

32.65p

22.25p

Expected life of option

10 years

10 years

10 years

10 years

Expected volatility

60-65%

60-65%

60-65%

60-65%

Expected dividend yield

5.0%

5.0%

5.0%

5.0%

ย 

Volatility has been based on theย historical trading performance of theย Company and comparable companies. Theย risk free rate has been determined based on 10 year government bonds.

Total fair value as considered in theย employee share-based compensation reserve for Initial Share Options was USD 680 thousand (2014: USD 1,235 thousand).

ย 

20.3 Directors share options

ย 

Share options granted to certain existing Directors of theย Company on 31 October 2012 (Directors Share Options) were exercisable at any time between theย commencement of theย option period and third anniversary of theย date of grant. Share options granted under this scheme were as follows:

ย 

2015

2014

Number

Weighted average exercise price (pence)

Number

Weighted average exercise price (pence)

Outstanding at 1ย January

1,750,000

20

2,000,000

20

Issued in theย year

โˆ’

โˆ’

โˆ’

โˆ’

Exercised

โˆ’

โˆ’

(250,000)

โˆ’

Share consolidation

โˆ’

โˆ’

โˆ’

โˆ’

Outstanding at 31ย December

1,750,000

20

1,750,000

20

ย 

During 2014 theย vesting period of theย remaining options was extended from 30 October 2015 to 30ย October 2017. Equity-settled share-based payments are measured at fair value (excluding theย effect of non-market-based vesting conditions) as determined through use of theย Black-Scholes technique, at theย date of grant. Theย fair value determined at theย grant date of theย equity-settled share-based payments is expensed on a straight-line basis over theย vesting period, based on theย Company's estimate of shares that will eventually vest. Theย options vested immediately.

Theย Black-Scholes formula is theย option pricing model applied to theย grant of share options in respect of calculating theย fair values. Key inputs to theย model are as follows:

ย 

Share options

31 October 2012

Share price at grant

3.45p

Option exercise price

1.00p

Expected life of option

3 years

Expected volatility

216.1%

Expected dividend yield

0.0%

Risk free rate

0.49%

Fair value per share option

3.342p

Exchange rate used (USD: GBP)

1.62525

ย 

Volatility has been based on theย Company's trading performance from 1ย January 2011. Theย risk free rate has been determined based on 5 year government bonds.

ย 

Total fair value as considered in theย employee share-based compensation reserve for Directors Share Options was USD 1,901 thousand (2014: USD 1,901 thousand).

ย 

20.4 Warrants

ย 

In August 2011, the Company granted 10,550,000 warrants with an exercise price of 5.0 pence, vesting from 2 August 2011 to 2 August 2014. After share consolidation in 2013 the number of warrants was 527,500.

ย 

515,000 warrants were exercised during the 12 month year ended 31 December 2014. 100,000 warrants were exercised on 5 June 2014;during July 2014 165,000 warrants were exercised; 250,000 warrants were exercised on 2 August 2014 which resulted in 515,000 shares being issued with the nominal value of $US0.2 at a price of 1 GBP. During 2015 the remaining 12,500 outstanding warrants were expired.

ย 

ย 

21. Borrowings

ย 

2015

2014

Non-revolving credit facility โˆ’ current liability, as at 1ย January

3,200

-

Interest accrued

4,295

3,239

Interest paid

(4,313)

(3,046)

Exchange difference

1,941

3,007

Non-revolving credit facility โˆ’ current liability, as at 31ย December

5,123

3,200

Non-revolving credit facility - non-current liability, as at 1ย January

39,076

-

Diall acquisition

-

62,100

Drawdown

-

4,024

Repayment

(3,044)

-

Exchange difference

(10,715)

(27,048)

Non-revolving credit facility - non-current liability, as at 31ย December

25,317

39,076

ย 

On 4 April 2014, Diall Alliance entered into a non-revolving credit facility agreement no 5878 with Sberbank of Russia OJSC with theย maximum amount of the facility of RUB 2,400,000 thousand (USDย 32,930 thousand at exchange rate at 31ย December 2015). Theย full amount of theย facility was drown down in full in 2014. Theย maturity date is 30 April 2021, being theย 7ย year anniversary of theย facility being entered into. Diall Alliance is obliged to repay theย principal amount of theย loan in 24 tranches commencing on 11 May 2015 and on a quarterly basis from then on with a final repayment tranche being payable on theย maturity date. In 2015, Diall Alliance repaid RUBย 180,000ย thousand. Theย interest rate is 10.98% per annum. Sberbank may unilaterally amend theย interest rate in theย event of increases in refinancing rates of theย Central Bank of Russia. Diallย Alliance paid an upfront commission on theย facility of 1% of theย facility amount (RUBย 24,000 thousand (USD 800 thousand at theย transaction date exchange rate)) and there is a drawdown charge of 0.25% per year on theย balance of theย facility amount not withdrawn by Diall Alliance within theย established timeframe. Diall Alliance has theย option to prepay theย loan in whole or in part at any time, subject to theย payment of a fee. Diall Alliance provided certain warranties and representations to Sberbank in theย agreement. Theย agreement contains certain loan covenants and events of default which are customary for a facility of this type. In December 2015 theย Company signed an amendment altering covenants. Theย Company is in compliance with these covenants. Theย loan is secured on theย fixed assets of Diall Alliance, such security being granted pursuant to various pledge and mortgage deeds entered into by Diall Alliance on or about theย date of theย Sberbank Facility.

ย 

Theย outstanding amount of theย facility as of 31ย December 2015 was RUB 2,220,000 thousand (USDย 30,440ย thousand). Theย credit facility is measured at amortised cost, using theย effective interest method.

ย 

22. Decommissioning and environmental restoration provision

ย 

Theย decommissioning and environmental restoration provision represents theย net present value of theย estimated future obligations for abandonment and site restoration costs which are expected to be incurred at theย end of theย production lives of theย gas and oil fields which is estimated to be within 20 years.

ย 

2015

2014

Provision as at 1ย January

10,649

4,383

Additions

36

9,109

Unwinding of discount

1,206

559

Change in estimate of decommissioning and environmental restoration provision

(5,193)

2,953

Exchange difference

(1,786)

(6,355)

Provision as at 31ย December

4,912

10,649

ย 

ย 

This provision has been created based on theย Company's internal estimates. Assumptions, based on theย current economic environment, have been made which theย directors believe are a reasonable basis upon which to estimate theย future liability. These estimates are reviewed regularly to take into account any material changes to theย assumptions. However, actual decommissioning costs will ultimately depend upon future market prices for theย necessary dismantlement works required which will reflect market conditions at theย relevant time. Furthermore, theย timing is likely to depend on when theย fields cease to produce at economically viable rates. This in turn will depend upon future oil prices and future operating costs which are inherently uncertain.

ย 

Theย provision reflects two liabilities: one is to dismantle theย property, plant and equipment assets and theย other is to restore theย environment. Theย decommissioning part of theย provision is reversed when an oil well is abandoned and corresponding capitalised costs are expensed.

ย 

Theย environmental part of theย provision is reversed when theย expenses on restoration are actually incurred.

ย 

Theย reversal of provision arises when theย corresponding capitalised costs directly attributable to an exploration and evaluation asset are expensed as it is determined that a commercial discovery has not been achieved and theย restoration of theย corresponding environment has been made.

ย 

The decommissioning and environmental restoration provision as of 31 December 2015 decreased in comparison with 31 December 2014 due to the change in estimate of forecasted inflation rates. During 2015 the Company reconsidered the application of inflation rates used for the provision estimation and moved from the historical to the forecasting approach based on the forecast of the Ministry of Economic Development of the Russian Federation. The inflation rate used in the estimation of the provision was 7.4% in 2016 decreasing to 5.3% in 2036 (in 2014 the flat rate of 11.4% was applied based on an historical basis) based on the forecast of the Ministry of Economic Development of the Russian Federation. Theย discount rates used to determine theย decommissioning and environmental restoration provision is based on theย Russian Government Bond Rates.

ย 

23. Deferred tax liabilities

ย 

Movements in temporary differences during theย year:

ย 

31ย December 2015

Recognised in profit or loss

Exchange difference

Acquisition of Royal Group

31ย December 2014

Decommissioning provision

581

(514)

(215)

โˆ’

1,310

Other current assets

194

101

(49)

โˆ’

142

Tax loss carry-forwards

4,351

1,060

(1,197)

โˆ’

4,488

Deferred tax assets

5,126

647

(1,461)

โˆ’

5,940

ย 

Exploration and evaluation asset

(5,925)

(7)

1,545

โˆ’

(7,463)

Property, plant and equipment

(3,733)

(1,133)

1,169

โˆ’

(3,769)

Borrowings

(46)

18

13

โˆ’

(77)

Deferred tax liabilities

(9,704)

(1,122)

2,727

โˆ’

(11,309)

Net deferred tax liabilities

(4,578)

(475)

1,266

โˆ’

(5,369)

ย 

ย 

31ย December 2014

Recognised in profit or loss

Exchange difference

Acquisition of Royal Group

31ย December 2013

Decommissioning provision

1,310

203

(769)

1,876

โˆ’

Other current assets

142

(16)

(91)

249

โˆ’

Tax loss carry-forwards

4,488

1,636

(2,460)

5,312

โˆ’

Deferred tax assets

5,940

1,823

(3,320)

7,437

โˆ’

ย 

Exploration and evaluation asset

(7,463)

(2,739)

4,601

(5,397)

(3,928)

Property, plant and equipment

(3,769)

(1,505)

2,043

(4,307)

โˆ’

Borrowings

(77)

13

50

(140)

โˆ’

Deferred tax liabilities

(11,309)

(4,231)

6,694

(9,844)

(3,928)

Net deferred tax liabilities

(5,369)

(2,408)

3,374

(2,407)

(3,928)

ย 

Deferred income tax assets are not recognised for mainly tax losses carried forward for SibGeCo to theย extent that theย realisation of theย related tax benefit through future taxable profits are not probable. Theย Group has not recognised deferred income tax assets of USD 6,646 thousand (2014: USD 8,083 thousand).

ย 

Theย deferred tax assets expire in 2019-2025.

ย 

24. Other taxes payable

ย 

2015

2014

VAT payable

628

816

Property tax

37

97

Mineral extraction tax

445

93

Other taxes payable

134

131

Total

1,244

1,137

ย 

ย 

25. Trade and other payables

ย 

2015

2014

Trade payables

1,714

2,043

Accrued expenses

998

1,038

Payables to employees

236

19

Total

2,948

3,100

ย 

26. Operating leases

ย 

Operating lease payments are mainly rentals by theย Group of land, office space and equipment required for use on a temporary basis. Leases are normally signed on a short term basis of one to two years with options to extend.

ย 

Lease payments under operating leases recognised in theย statement of comprehensive income for theย year amounted to USD 281 thousand (2014: USD 585 thousand).

ย 

At theย reporting date theย Group's outstanding commitments for future minimum lease payments under non-cancellable leases fall due as follows:

ย 

2015

2014

Within one year

91

67

In two to five years

18

22

More than five years

82

105

ย 

ย 

27. Financial instruments and financial risk management

ย 

Overview of theย Company's financial risk management

Theย Company has exposure to theย following risks from its use of financial instruments:

โ–บ liquidity risk;

โ–บ market risk;

โ–บ credit risk;

โ–บ capital risk.

ย 

This note presents information about theย Company's exposure to each of theย above risks, theย Company's objectives, policies and processes for measuring and managing risk, and theย Company's management of capital. Further quantitative disclosures are included throughout this historical financial information.

ย 

Theย Company's risk management policies deal with identifying and analysing theย risks faced by theย Company, setting appropriate risk limits and controls, and monitoring risks and adherence to limits. Risk management policies and systems are reviewed regularly to reflect changes in market conditions and theย Company's activities. Theย Company, through its internal policies, aims to develop a disciplined and constructive control environment in which all employees understand their roles and obligations.

ย 

27.1 Liquidity risk

ย 

Liquidity risk is theย risk that theย Company will not be able to meet its financial obligations as they fall due. Theย Company monitors theย risk of cash shortfalls by means of current liquidity planning. Theย Company's approach to managing liquidity is to ensure, as far as possible, that it will always have sufficient liquidity to meet its liabilities when due, under both normal and stressed conditions, without incurring unacceptable losses or risking damage to theย Company's reputation. This approach is used to analyse payment dates associated with financial assets, and also to forecast cash flows from operating activities. Theย contractual maturities of financial liabilities presented including estimated interest payments.

ย 

Company's current liabilities exceed current assets at 31ย December 2015 by USD 652 thousand. Starting from 2016 theย Company budgeted 20% sales increase, negotiates with contractors theย payment terms, which should lead to improvement of cash position and decrease of theย liquidity risk.

ย 

Contractual amount

Less than1 year

1-5 years

Over5 years

Financial liabilities as at 31ย December 2015

Borrowings

40,346

8,006

12,921

19,419

Trade and other payables

2,948

2,948

โˆ’

โˆ’

Total

43,294

10,954

12,921

19,419

ย 

ย 

Contractual amount

Less than1 year

1-5 years

Over5 years

Financial liabilities as at 31ย December 2014

Borrowings

60,015

7,747

39,031

13,237

Trade and other payables

2,043

2,043

โˆ’

โˆ’

Total

62,058

9,790

39,031

13,237

ย 

27.2 Market risk

ย 

Market risk includes interest risk and foreign exchange risk.

ย 

a) Interest risk

ย 

Theย Company has exposure to interest risk since Diall Alliance entered into a non-revolving credit facility agreement with Sberbank and according to theย terms of theย agreement Sberbank may unilaterally amend theย interest rate in theย event of increases in refinancing rates of theย Central Bank of Russia. Sberbank hasn't amended interest rate by theย reporting date.

ย 

b) Foreign exchange risk and the effect of translation to presentational currency

ย 

Theย Company does not have any significant exposure to foreign currency risk as no significant sales, purchases and borrowings are denominated in a currency other than theย functional currency of Diall and SibGeCo, which is theย RUB.

ย 

Theย Group's operations are within theย Russian Federation where all of its revenue, costs and financing from both Sberbank and intra-group lending are denominated in RUB. As a result there is no exposure at theย operating subsidiary level to foreign exchange movements.

ย 

Theย Group does not currently enter into forward exchange contracts or otherwise hedge its potential foreign exchange exposure.

ย 

As noted above, the Company's operations are in the Russian Federation and its prime currency of operation in the region is the RUB. The RUB/USD exchange rate moved from 56.2584 at 31 December 2014 to 72.8827 as at 31 December 2015 and continues to fluctuate. When presenting financial statements in USD under IFRS, these movements are reflected at each asset and liability level with the net adjusting amount being reflected within Shareholders equity. Total translation reserve as at 31 December 2015 equals USD 99,888 thousand (31 December 2014: USD 74,434 thousand) and the effect of such recalculation into presentation currency of net assets amounts USD 25,454 thousand (2014: USD 74,927 thousand).

ย 

27.3 Credit risk

ย 

Credit risk arises principally from theย Group's financial investments, trade and other receivables and cash and cash equivalents. It is theย risk that theย value of theย Group's investments will not be recovered and theย risk that theย counterparty fails to discharge its obligation in respect of theย Company's trade and other receivables and cash balances. Theย maximum exposure to credit risk equals theย carrying value of these items in theย financial statements.

ย 

Due to theย nature of theย Group's business, theย Group is largely dependent on one customer (Gazprom Mezhregiongaz Saratov LLC) for a significant portion of revenues. Gazprom Mezhregiongaz Saratov LLC accounted for 80.7%, 78.5%, 71.4%, and 70.5% of its total revenue in fiscal 2015, 2014, 2013 and 2012, respectively. Theย loss or theย insolvency of this customer for any reason, or reduced sales of our principal product, could significantly reduce theย Group's ongoing revenue and/or profitability, and could materially and adversely affect theย Group's financial condition. Theย credit rating assigned to Gazprom by Standard & Poor's is BB+. To manage credit risk and exposure for theย key customer, theย Group have entered into a long term contract with Gazprom Mezhregiongaz Saratov LLC, effective till 31ย December 2020. As for theย smaller customers, theย Group imposes minimum credit standards that theย customers must meet before and during theย sales transaction process.

ย 

Credit risk with cash and cash equivalents is reduced by placing funds with banks with acceptable credit ratings and indicated government support where applicable.

ย 

To limit exposure to credit risk on cash and cash equivalents Management's policy is to hold cash and cash equivalents in reputable financial institutions. During 2015 cash was held mainly with OAO Sberbank Rossii (rating Ba2.ru, Moody's).

ย 

2015

2014

Ba2.ru, Moody's

5,806

9,289

Other

74

1,405

Total cash and cash equivalents

5,880

10,694

ย 

27.4 Capital risk

ย 

Theย Company considers its capital and reserves attributable to equity shareholders to be theย Company's capital. In managing its capital, theย Company's primary long-term objective is to provide a return for its equity shareholders through capital growth. Going forward theย Company may seek additional investment funds and also maintain a gearing ratio that balances risks and returns at an acceptable level and also to maintain a sufficient funding base to enable theย Company to meet its working capital needs. Details of theย Company's capital is disclosed in theย statement of changes in equity.

There have been no other significant changes to theย Company's management objectives, policies and processes in theย year nor has there been any change in what theย Company considers to be capital.

ย 

Theย Company is not subject to externally imposed capital requirements.

ย 

28. Commitments and contingencies

ย 

28.1 Capital commitments

ย 

Capital expenditure contracted for at theย end of theย reporting period but not yet incurred at 31ย December 2015 was USD 226 thousand (2014: USD 1,676 thousand).

ย 

28.2 Insurance

ย 

Theย insurance industry in theย Russian Federation is in a developing state and many forms of insurance protection common in other parts of theย world are not generally available. Theย Company's insurance currently includes cover for damage to or loss of assets, including business interruption insurance should an insurable incident result in a shut-down of theย Western Plant for an extended period of time, insurance for out-of-control wells and environmental damage caused thereby, third party liability coverage (including employer's liability insurance) and directors and officers liability insurance, in each case subject to excesses, exclusions and limitations. However, there can be no assurance that such insurance will be adequate to cover losses or exposure for liability or that theย Company will continue to be able to obtain insurance to cover such risks. Until theย Company obtains adequate insurance coverage there is a risk that theย loss or destruction of certain assets could have a material adverse effect on theย Company's operations and financial position.

ย 

28.3 Litigation

ย 

Theย Company was involved in aย number of court procedures (both as a plaintiff and as a defendant) arising in theย normal course of business. In theย opinion of management there are no current legal proceedings or other claims outstanding which could have a material adverse effect on theย results of operation financial position or cash flows of theย Company and which have not been accrued or disclosed in these financial statements.

ย 

28.4 Taxation contingencies

ย 

Russian tax legislation which was enacted or substantively enacted at theย end of theย reporting period is subject to varying interpretations when being applied to theย transactions and activities of theย Group. Consequently, tax positions taken by management and theย formal documentation supporting theย tax positions may be successfully challenged by relevant authorities. Russian tax administration is gradually strengthening, including theย fact that there is a higher risk of review of tax transactions without a clear business purpose or with tax incompliant counterparties. Fiscal periods remain open to review by theย authorities in respect of taxes for three calendar years preceding theย year of review. Under certain circumstances reviews may cover longer periods. Asย Russian tax legislation does not provide definitive guidance in certain areas, theย Group adopts, from time to time, interpretations of such uncertain areas that reduce theย overall tax rate of theย Group. While management currently estimates that theย tax positions and interpretations that it has taken can probably be sustained, there is a possible risk that outflow of resources will be required should such tax positions and interpretations be challenged by theย relevant authorities.

Theย impact of any such challenge cannot be reliably estimated; however, it may be material to theย financial position and/or theย overall operations of theย Group.

Theย taxation system in theย Russian Federation continues to evolve and is characterised by frequent changes in legislation official pronouncements and court decisions which are sometimes contradictory and subject to varying interpretation by different tax authorities. Taxes are subject to review and investigation by a number of authorities which have theย authority to impose severe fines penalties and interest charges. Recent events within theย Russian Federation suggest that theย tax authorities are taking a more assertive and substance-based position in their interpretation and enforcement of tax legislation.

ย 

These circumstances may create tax risks in theย Russian Federation that are substantially more significant than in other countries. Management believes that it has provided adequately for tax liabilities based on its interpretations of applicable Russian tax legislation, official pronouncements and court decisions. However theย interpretations of theย relevant authorities could differ and theย effect on this historical financial information if theย authorities were successful in enforcing their interpretations could be significant.

ย 

28.5. Environmental matters

ย 

Theย Group's operations are in theย upstream oil industry in theย Russian Federation and its activities may have an impact on theย environment. Theย enforcement of environmental regulations in theย Russian Federation is evolving and theย enforcement posture of government authorities is continually being reconsidered. Theย Group periodically evaluates its obligation related thereto. Theย outcome of environmental liabilities under proposed or future legislation, or as a result of stricter interpretation and enforcement of existing legislation, cannot reasonably be estimated at present, but could be material.

ย 

Under theย current levels of enforcement of existing legislation, management believes there are no significant liabilities in addition to amounts which are already accrued as a part of decommissioning provision and which would have a material adverse effect on theย financial position of theย Group.

ย 

29. Related party transactions

ย 

During 2014 operations with related parties were presented by transactions with ARA Holdings and Bandbear Limited, the entities with significant influence over the Group. Details of operations are provided in notes 9 and 17 to theย financial statements. During 2015 there were no operations with related parties, except for key management remunerations.

ย 

The remuneration of key management comprises salary and bonuses in the amount USDย 1,510ย thousand (2014: USD 1,240 thousand).

30. Events after reporting date

ย 

In 2015 Rosnedra granted theย Company a certificate confirming theย discovery of theย West Koltogor oil field. As a result theย Company applied to Rosnedra for theย hydrocarbons exploration and production license. Rosnedra approved theย licensing in March 2016.

ย 

ย 

31. Availability of annual report and financial statements and General Meeting

ย 

Copies of theย Company's annual report and financial statements will be sent to Registered Shareholders but will not be sent to holders of Depository Interests. Theย annual report and financial statements will be available for inspection at theย Company's registered office and may also be viewed at theย Company's website at: www.zoltav.com. Notice of a General Meeting will be sent to shareholders in due course.ย 

ย 

This information is provided by RNS
The company news service from the London Stock Exchange
ย 
END
ย 
ย 
FR SEIFWFFMSEFL
Date   Source Headline
11th Mar 200510:26 amRNSNotice of Results
21st Feb 200510:31 amRNSChange of Registered Office
1st Feb 20057:34 amRNSInterest in Lodore

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.