30th Sep 2014 16:57
Mercom Oil Sands plc
("Mercom" or "the Company")
Final Results for the year ended 31 March 2014
Mercom Oil Sands plc announces its final results for the year ended 31 March 2014.
Chairman's Statement
I am pleased to present my Chairman's Statement and the Company's Annual Report for the year ended 31 March 2014.
In the Interim Report accompanying the half-year results to 30 September 2013, I reported that the Board had concluded that the merits of the transaction agreed with Nordic Petroleum ASA ("Nordic") had been overtaken by subsequent events. The Company sought to negotiate a revision to the terms of the Farm-in Agreement, and I reported that after the Interim Accounts were closed it had reached a full and final out of court settlement with Nordic. This included an agreement to issue Nordic 12,954,545 Ordinary shares in the Company.
In October 2013, the Company announced that it had issued 200,000,000 Ordinary shares at 0.3p per Ordinary share, raising an additional £600,000 of equity.
The resolution of the Nordic arbitration had created clarity, and the Board felt ready to move forward with renewed confidence. On 16 January 2014 the Company announced that it had appointed Northland Capital Partners Limited as its nominated advisor and broker. This was followed by the appointment on 20 March 2014 of Lorraine Young as Company Secretary and the Company's registered office changed to 190 High Street, Tonbridge, Kent TN9 1BE.
The Group had cash reserves of £1,417,000 at the year end, after corporate expenses of £480,000 had been incurred during the year.
On 7 May 2014 the Company's shareholders approved a resolution to amend the Company's investing policy. Subsequently, after undertaking due diligence, it was able to announce a range of investments on 29 May 2014, after the end of the accounting period, and as a result the Group now holds investments totalling £768,000 on its balance sheet. This consists of:
· £400,000 invested for a 30% interest in Lion Natural Resources PLC, which holds investments in two companies with projects in Sierra Leone and Kenya;
· £300,000 invested for a 35% interest in NWT Coal Limited, an unquoted company with two coal concessions in Vietnam; and
· £68,000 invested in 7% convertible debentures of Maverick Petroleum Limited an oil company with a focus in the Republic of Chad.
On 16 July 2014, the Company announced a capital reorganisation which will facilitate future investment decisions, and places the Company in a position to implement its investment strategy with increasing confidence.
Dr Patrick Cross
Chairman
30 September 2014
Consolidated Statement of Comprehensive Income
for the year ended 31 March 2014
Group | Note | 2014 | 2013 |
Continuing Operations | £ | £ | |
Expenses | |||
General and administrative expenses |
| 480,318 | 2,023,368 |
Exploration and evaluation expenses | 10 | - | 64,490 |
Exceptional item | 5 | 213,760 | - |
Group Loss from Operations |
| (694,078) | (2,087,858) |
Other items |
| ||
Investment revenue |
| - | 571 |
Loss for the year before Taxation |
| (694,078) | (2,087,287) |
|
| ||
Taxation | 7 | - | - |
Loss for the year attributable to equity holders of the Company | (694,078) | (2,087,287) | |
Other comprehensive income | - | - | |
Total comprehensive loss for the year | (694,078) | (2,087,287) | |
|
|
|
|
Loss per Ordinary share |
|
|
|
Basic - continuing and total operations | 15 | (0.0016) | (0.0066) |
Diluted - continuing and total operations | 15 | (0.0016) | (0.0066) |
Company |
|
|
|
Loss for the year attributable to equity holders of the Company |
| (726,400) | (2,055,001) |
|
|
|
|
Other comprehensive income |
| - | - |
Total comprehensive loss for the year |
| (726,400) | (2,055,001) |
Consolidated Statement of Financial Position
as at 31 March 2014
Note | 2014 | 2013 | |
| £ | £ | |
Non-current assets |
|
| |
Exploration and evaluation assets | 10 | - | - |
Total non-current assets | - | - | |
|
| ||
Current assets |
|
| |
Cash and cash equivalents | 1,417,468 | 1,468,306 | |
Trade and other receivables | 11 | 607,092 | 506,394 |
Total current assets | 2,024,560 | 1,974,700 | |
|
| ||
TOTAL ASSETS | 2,024,560 | 1,974,700 | |
|
| ||
LIABILITIES AND EQUITY |
|
| |
Current liabilities |
|
| |
Trade and other payables | 12 | 205,695 | 132,264 |
Total current liabilities | 205,695 | 132,264 | |
|
| ||
Equity |
|
| |
Share capital | 14 | 551,840 | 332,285 |
Share premium | 2,986,120 | 2,535,168 | |
Shares to be issued reserve | 14 | 1,000,000 | 1,000,000 |
Warrant reserve | 14 | 62,270 | 62,270 |
Accumulated deficit | (2,781,365) | (2,087,287) | |
Total equity | 1,818,865 | 1,842,436 | |
|
| ||
TOTAL EQUITY AND LIABILITIES | 2,024,560 | 1,974,700 | |
Consolidated Statement of Cash Flows
for the year ended 31 March 2014
2014 | 2013 | |
| £ | £ |
Cash flow from operating activities | ||
Loss for the period before tax | (694,078) | (2,087,287) |
Adjustments for: |
|
|
Share based payment charge | - | 62,270 |
Shares issued for services rendered | 21,281 | 244,000 |
Shares issued on settlement of arbitration | 49,227 | - |
Impairment of exploration and evaluation assets | - | 64,490 |
Increase in trade and other receivables | (32,875) | (506,394) |
Increase in trade and other payables | 73,431 | 132,264 |
Cash used in operations | (583,014) | (2,090,657) |
|
|
|
Cash flow from investing activities |
|
|
Investment in convertible debenture | (67,824) | - |
Purchase of exploration and evaluation assets | - | (64,490) |
Net cash used in investing activities | (67,824) | (64,490) |
|
|
|
Cash flow from financing activities |
|
|
Proceeds from issue of shares | 647,000 | 3,900,000 |
Share issue costs | (47,000) | (276,547) |
Net cash generated from financing activities | 600,000 | 3,623,453 |
|
|
|
|
|
|
(Decrease)/increase in cash and cash equivalents | (50,838) | 1,468,306 |
Cash and cash equivalents at the beginning of the period | 1,468,306 | - |
|
|
|
Cash and cash equivalents at the end of the period | 1,417,468 | 1,468,306 |
Consolidated Statement of Changes in Equity
for the year ended 31 March 2014
Group | Share capital | Share premium | Shares to be issued | Warrant reserve | Retained earnings | Total |
| £ | £ | £ | £ | £ | £ |
As at 15 February 2012 | - | - | - | - | - | - |
Shares issued in period | 332,285 | 2,811,715 | 1,000,000 | - | - | 4,144,000 |
Share issue costs | - | (276,547) | - | - | - | (276,547) |
Share based payment charge | - | - | - | 62,270 | - | 62,270 |
Total comprehensive loss for the year | - | - | - | - | (2,087,287) | (2,087,287) |
|
|
|
|
|
|
|
As at 31 March 2013 | 332,285 | 2,535,168 | 1,000,000 | 62,270 | (2,087,287) | 1,842,436 |
|
|
|
|
|
|
|
Shares issued in period | 228,555 | 488,952 | - | - | - | 717,507 |
Share reclassification | (9,000) | 9,000 | - | - | - | - |
Share issue costs | - | (47,000) | - | - | - | (47,000) |
Total comprehensive loss for the year | - | - | - | - | (694,078) | (694,078) |
|
|
|
|
|
|
|
As at 31 March 2014 | 551,840 | 2,986,120 | 1,000,000 | 62,270 | (2,781,365) | 1,818,865 |
Notes to the Consolidated Financial Statements
1. BASIS OF PRESENTATION
Basis of presentation
The financial statements have been prepared in accordance with International Financial Reporting Standards ("IFRS") as issued by the International Accounting Standards Board ("IASB") and adopted by the European Union.
Basis of consolidation
The Group financial statements include the financial statements of the Company and its subsidiary undertaking Mercom Oil Sands Canada Inc., a company incorporated in Canada. The results of subsidiary undertakings sold or acquired are included in the Consolidated Statement of Comprehensive Income up to, or from the date control passes. Intra group sales and profits are eliminated fully on consolidation.
Comparative figures
The comparatives are for the period from incorporation on 12 February 2012 to 31 March 2013.
Functional currency
The presentational and functional currency of the Group and Company is U.K Sterling.
Significant accounting estimates and judgments
The preparation of these financial statements requires management to make judgments and estimates that affect the reported amounts of assets and liabilities at the date of the financial statements and reported amounts of expenses during the reporting period. Actual outcomes could differ from these judgments and estimates. The financial statements include judgments and estimates which, by their nature, are uncertain. The impacts of such judgments and estimates are pervasive throughout the financial statements, and may require accounting adjustments based on future occurrences. Revisions to accounting estimates are recognised in the period in which the estimate is revised and the revision affects both current and future periods.
Significant assumptions about the future and other sources of judgments and estimates that management has made at the statement of financial position date, that could result in a material adjustment to the carrying amounts of assets and liabilities, in the event that actual results differ from assumptions made, relate to, but are not limited to, the following:
· Management's position that there are no income tax considerations required within these audited financial statements; and
· The carrying value of trade and other receivables.
Going concern
These financial statements have been prepared in accordance with International Financial Reporting Standards ("IFRS") applicable to a going concern, which assume that the Company will be able to realise its assets and discharge its liabilities in the normal course of operations. The Company has no current source of operating revenues and its capacity to operate as a going concern in the near-term will likely depend on its ability to continue raising equity or debt financing. There can be no assurance that the Company will be able to continue to raise funds in which case the Company may be unable to meet its obligations. Should the Company be unable to realise on its assets and discharge its liabilities in the normal course of business, the net realisable value of its assets may be materially less than the amounts recorded in the Consolidated and Company Statements of Financial Position. The financial statements do not include adjustments to amounts and classifications of assets and liabilities that might be necessary should the Company be unable to continue operations.
2. SIGNIFICANT ACCOUNTING POLICIES
Exploration and evaluation assets
(i) Capitalised costs
Exploration and evaluation expenditures include the costs of maintaining licenses, costs associated with exploration and evaluation activity, and the fair value (at acquisition date) of exploration and evaluation assets acquired in a business combination. Before legal rights to explore an area are obtained, exploration and evaluation expenditures are expensed as incurred. Expenditures associated with the acquisition of exploration and evaluation assets through a business combination or asset acquisition are capitalised and recognised as assets. Exploration and evaluation costs incurred thereafter are capitalised. Capitalised costs, including general and administrative costs, are only allocated to the asset to the extent that these costs can be related directly to operational activities in the relevant area of interest where it is considered likely to be recoverable by future exploitation or sale, or where the activities have not reached a stage which permits a reasonable assessment of the existence of reserves. Costs of extending agreements are not capitalised.
(ii) Depletion and amortisation
Capitalised costs related to each cost centre from which there is production will be depleted using the unit-of-production method based on proved petroleum and natural gas reserves, as determined by independent consulting engineers. The cost of significant development projects and undeveloped properties will be excluded from costs subject to depletion until it is determined whether or not proved reserves are attributable to the properties or impairment has occurred. Estimated future costs to be incurred in developing proved reserves will be included and estimated salvage values are excluded from costs subject to depletion. In cost centers from which there has been no production, certain costs will not be subject to depletion until commercial production commences. No depletion has been calculated.
(iii) Impairment
Exploration and evaluation assets are assessed for impairment if (i) sufficient data exists to determine technical feasibility and commercial viability, and (ii) facts and circumstances suggest that the carrying amount exceeds the recoverable amount. Once the technical feasibility and commercial viability of the extraction of mineral resources in an area of interest are demonstrable, exploration and evaluation assets attributable to that area are first tested for impairment and then reclassified to mining property and development assets within property, plant and equipment. Recoverability of the carrying amount of the exploration and evaluation assets is dependent on successful development and commercial exploitation, or alternatively, sale of the respective areas of interest.
(iv) Asset retirement obligations
Asset retirement obligations include present obligations where the Group will be required to retire tangible long-lived assets such as producing well sites and facilities. The asset retirement obligation is measured at the present value of the expenditure expected to be incurred using a risk-free discount rate. The associated asset retirement cost is capitalised as part of the cost of the related long-lived asset. Changes in the estimated obligation resulting from revisions to estimated timing, amount of cash flows, or changes in the discount rate are recognised as a change in the asset retirement obligation and the related asset retirement cost. Increases in asset retirement obligations resulting from the passage of time are recorded as accretion of asset retirement obligation in the statement of operations. The Group has not recognised any asset retirement obligations as of 31 March 2014.
Investments
Fixed asset investments are stated at cost less amounts written off.
Corporation tax
Corporation tax on the profit or loss for the period presented comprises current and deferred tax. Corporation tax is recognised in profit or loss except to the extent that it relates to items recognised directly in equity, in which case it is recognised in equity.
Current tax expense is the expected tax payable on the taxable income for the period, using tax rates enacted or substantively enacted at the period end.
Deferred tax is recorded using the asset and liability method, providing for temporary differences, between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for taxation purposes. The following temporary differences are not provided for: goodwill not-deductible for tax purposes; the initial recognition of assets or liabilities that affect neither accounting or taxable loss; and differences relating to investments in subsidiaries to the extent that they will probably not reverse in the foreseeable future. The amount of deferred tax provided is based on the expected manner of realisation or settlement of the carrying amount of assets and liabilities, using tax rates enacted or substantively enacted at the period end date.
A deferred tax asset is recognised only to the extent that it is probable that future taxable profits will be available against which the asset can be utilised. To the extent that the Group does not consider it probable that a future tax asset will be recovered, the tax asset is not recognised.
Deferred tax assets and liabilities are offset when there is a legally enforceable right to set off current tax assets against current tax liabilities and when they relate to income taxes levied by the same taxation authority and the Group intends to settle its current tax assets and liabilities on a net basis.
Cash and cash equivalents
Cash and cash equivalents consist of cash on deposit with banks and short-term interest-bearing investments with maturities of 90 days or less from the original date of acquisition. Cash and cash equivalents are recorded at fair value and changes in fair value would be reflected in the Consolidated Statement of Comprehensive Income.
Warrants
Warrants issued to consultants are accounted for using the fair value method and result in share issue costs and a credit to the warrants reserve when the warrants are issued. When warrants are exercised, the corresponding warrant fair value and the proceeds received by the Group are credited to share capital. When warrants expire, the corresponding fair value is credited to accumulated deficit.
Loss per share
Basic loss per share is calculated using the weighted average number of shares outstanding. Diluted loss per share assumes that any proceeds from the exercise of dilutive stock options and warrants would be used to repurchase Ordinary shares at the average market price during the period, with the incremental number of shares being included in the denominator of the diluted earnings per share calculation.
During the year ended 31 March 2014, all issued and outstanding warrants and options were anti-dilutive and were excluded from the diluted loss per share calculations.
Foreign currency translation
The functional and presentational currency of the Group is U.K Sterling. Transactions in currencies other than the functional currency are recorded at the rates of exchange prevailing on dates of transactions. At each period end date monetary assets and liabilities denominated in foreign currencies at the reporting date are translated to U.K Sterling at the exchange rate at that date. Foreign exchange differences arising on translation are recognised in the Consolidated Statement of Comprehensive Income. Non-monetary assets and liabilities that are measured at historical cost are translated using the exchange rate at the date of the transaction.
Impairment of non-financial assets
At each period end date, non-financial assets are reviewed for impairment if there is any indication that the carrying amount may not be recoverable. If any such indication is present, the recoverable amount of the asset is estimated in order to determine whether impairment exists. Where the asset does not generate cash flows that are independent from other assets, the Group estimates the recoverable amount of the cash-generating unit to which the asset belongs. Any intangible asset with an indefinite useful life is tested for impairment annually and whenever there is an indication that the asset may be impaired.
An asset's recoverable amount is the higher of fair value less costs to sell and value in use. 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 for which estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset or cash generating unit is estimated to be less than its carrying amount, the carrying amount is reduced to the recoverable amount. Impairment is recognised immediately as additional depreciation. Where an impairment subsequently reverses, the carrying amount is increased to the revised estimate of recoverable amount but only to the extent that this does not exceed the carrying value that would have been determined if no impairment had previously been recognised. A reversal is recognised as a reduction in the depreciation charge for the period.
Share issue costs
Costs incurred for the issue of Ordinary shares are deducted from the share premium arising on that issue.
Revenue recognition
Revenue from the sale of petroleum and natural gas is recognised when the risks and rewards of ownership pass to the purchaser, including delivery of the product, the selling price is fixed or determinable and collection is reasonably assured. Oil and natural gas royalty revenue is recognised when received.
Financial Instruments
Financial assets
The Group classifies its financial assets into one of the following categories, depending on the purpose for which the asset was acquired. The Group's accounting policy for each category is as follows:
Fair value through profit or loss - This category comprises derivatives, or assets acquired or incurred principally for the purpose of selling or repurchasing it in the near term. They are carried in the Consolidated and Company Statements of Financial Position at fair value with changes in fair value recognised in the Consolidated Statement of Comprehensive Income.
Loans and receivables - These assets are non-derivative financial assets with fixed or determinable payments that are not quoted in an active market. They are carried at cost less any provision for impairment. Individually significant receivables are considered for impairment when they are past due or when other objective evidence is received that a specific counterparty will default.
Held-to-maturity investments - These assets are non-derivative financial assets with fixed or determinable payments and fixed maturities that the Group's management has the positive intention and ability to hold to maturity. These assets are measured at amortised cost using the effective interest method. If there is objective evidence that the investment is impaired, determined by reference to external credit ratings and other relevant indicators, the financial asset is measured at the present value of estimated future cash flows. Any changes to the carrying amount of the investment, including impairment losses, are recognised in the Consolidated Statement of Comprehensive Income.
Available-for-sale - Non-derivative financial assets not included in the above categories are classified as available-for-sale. They are carried at fair value with changes in fair value recognised directly in equity. Where a decline in the fair value of an available-for-sale financial asset constitutes objective evidence of impairment, the amount of the loss is removed from equity and recognised in profit or loss.
All financial assets except for those at fair value through profit or loss are subject to review for impairment at least at each reporting date. Financial assets are impaired when there is any objective evidence that a financial asset or a group of financial assets is impaired. Different criteria to determine impairment are applied for each category of financial assets, which are described above.
Financial liabilities
The Group classifies its financial liabilities into one of two categories, depending on the purpose for which the asset was acquired. The Group's accounting policy for each category is as follows:
Fair value through profit or loss - This category comprises derivatives, or liabilities acquired or incurred principally for the purpose of selling or repurchasing it in the near term. They are carried in the Consolidated and Company Statements of Financial Position at fair value with changes in fair value recognised in the Consolidated Statement of Income.
Other financial liabilities - This category includes promissory notes, amounts due to related parties and accounts payables and accrued liabilities, all of which are recognised at amortised cost.
The Group's financial instruments consist of the following:
Financial assets: Classification:
Cash and cash equivalents Loans and receivables
Other receivables Loans and receivables
Financial liabilities: Classification:
Accounts payable and accrued liabilities Other financial liabilities
Future accounting changes
The following new standards, amendments to standards and interpretations have been issued, but are not effective for the financial period beginning 1 April 2013 and have not been early adopted:
· IFRS 9, 'Financial instruments', issued in November 2009 and effective from 1 January 2015. IFRS 9 represents the first phase of the IASB's project to replace IAS 39 'Financial Instruments: Recognition and Measurement'. It sets out the classification and measurement criteria for financial assets and liabilities and requires all financial assets, including assets currently classified under IAS 39 as available for sale, to be measured at fair value through profit and loss unless the assets can be classified as held at amortised cost. Qualifying equity investments held at fair value may have their fair value changes taken through other comprehensive income by election.
· IAS 19 - Employee Benefits ("IAS 19") was amended by the IASB in November 2013 to simplify the accounting for contributions from employees or third parties to defined benefit plans that are independent of the number of years of service. The amendments to IAS 19 are effective for annual periods beginning on or after 1 July 2014.
· IAS 32 - Financial Instruments: Presentation ("IAS 32") was amended by the IASB in December 2011 to clarify certain aspects of the requirements on offsetting. The amendments focus on the criterion that an entity currently has a legally enforceable right to set off the recognized amounts and the criterion that an entity intends either to settle on a net basis, or to realise the asset and settle the liability simultaneously. The amendments to IAS 32 are effective for annual periods beginning on or after 1 January 2014.
· IAS 36 - Impairments of Assets ("IAS 36") was amended by the IASB in May 2013 to clarify the requirements to disclose the recoverable amounts of impaired assets and require additional disclosures about the measurement of impaired assets when the recoverable amount is based on fair value less costs of disposal, including the discount rate when a present value technique is used to measure the recoverable amount. The amendments to IAS 36 are effective for annual periods beginning on or after 1 January 2014.
· IAS 39 - Financial Instruments: Recognition and Measurement ("IAS 39") was amended by the IASB in June 2013 to clarify that novation of a hedging derivative to a clearing counterparty as a consequence of laws or regulations or the introduction of laws or regulations does not terminate hedge accounting. The amendments to IAS 39 are effective for annual periods beginning on or after 1 January 2014.
· IFRIC 21 - Levies ("IFRIC 21") was issued in May 2013. IFRIC 21 provides guidance on the accounting for levies within the scope of IAS 37 - Provisions, Contingent Liabilities and Contingent Assets ("IAS 37"). IAS 37 sets out criteria for the recognition of a liability, one of which is the requirement for the entity to have a present obligation as a result of a past event ("obligating event"). IFRIC 21 clarifies that the obligating event that gives rise to a liability to pay a levy is the activity described in the relevant legislation that triggers the payment of the levy. IFRIC 21 is effective for annual periods commencing on or after 1 January 2014.
Current accounting changes
· During 2013, the Company adopted a number of new IFRS standards, interpretations, amendments and improvements to existing standards. These included IFRS 10, IFRS 11, IFRS 12, IFRS 13, and IAS 1. These new standards and changes did not have any material impact on the Company's financial statements.
3. CAPITAL AND FINANCIAL RISK MANAGEMENT
The capital of the Group consists of shareholders' equity. The Group's objectives when managing capital are to safeguard the Group's ability to continue as a going concern in order to pursue the development of its mineral properties and to maintain optimal returns to shareholders and benefits for other stakeholders.
The Group manages its capital structure and makes adjustments to it in light of changes in economic conditions and the risk characteristics of the underlying assets. To maintain or adjust its capital structure, the Group may attempt to issue new shares or debt, dispose of assets, or adjust the amount of cash and cash equivalents.
Management reviews its capital management approach on an ongoing basis and believes that this approach, given the relative size of the Group, is reasonable. There were no changes in the Group's approach to capital management during the year ended 31 March 2014. The Group is not subject to externally imposed capital requirements.
Credit risk
All the Group's cash and cash equivalents are held with well-known and established financial institutions. As such, management considers credit risk related to these financial assets to be minimal. The Group's maximum credit risk exposure is limited to the carrying value of its cash and subscriptions receivable. At 31 March 2014, the Group had no material amounts deemed to be uncollectible.
Commodity price risk
Commodity price risk is the risk that the fair value of future cash flows will fluctuate as a result of changes in oil and natural gas commodity prices. The nature of the Group's operations will result in exposure to fluctuations in commodity prices. The Group is currently in its development stage and as such the exposure to fluctuations in commodity prices is not actively managed. In the future, the Group may use commodity price contracts to manage exposure to fluctuations in pricing.
Interest rate risk
Interest rate risk is the risk that future cash flows will fluctuate as a result of changes in market interest rates. The Group does not have a material exposure to this risk as there are no outstanding debt facilities.
Liquidity risk
Liquidity risk is the risk that the Group will not be able to meet its financial obligations as they come due. The Group ensures, as far as possible, that it will have sufficient liquidity to meet its liabilities when due, without incurring unacceptable losses or harm to the Group's reputation.
The Group utilises authorisation for expenditures to further manage capital expenditures and attempts to match its payment cycle with available cash resources.
Foreign currency risk
The Group is exposed to foreign currency fluctuations on its cash which is denominated in U.K. Sterling and Canadian Dollars.
4. LOSS BEFORE TAXATION
|
|
|
|
|
| 2014 £ | 2013 £ | ||
|
|
|
|
|
|
|
| ||
Loss before taxation is stated after charging: |
|
|
|
| |||||
Share based payment charge |
|
|
|
|
| - | 62,270 |
| |
Shares issued for services and on settlement of arbitration |
|
|
| 70,508 | 244,000 |
| |||
Foreign exchange loss |
|
|
|
|
| 27,598 | 5,629 |
| |
|
|
|
|
|
|
|
|
| |
Fees payable to the Company's auditors for: |
|
|
|
|
|
| |||
- the audit of the Company's annual accounts |
|
|
| 13,750 | 13,250 |
| |||
|
|
|
|
|
|
|
|
| |
Fees payable to the Company's auditors for other services to the Group: |
|
|
| ||||||
- the audit of the Company's subsidiary |
|
|
|
| - | - |
| ||
|
|
|
|
|
|
|
|
| |
Total audit fees |
|
|
|
|
| 13,750 | 13,250 |
| |
|
|
|
|
|
|
| |||
Fees payable to the Company's auditors for: |
|
|
|
|
|
| |||
- taxation compliance services |
|
|
|
| 1,300 | 1,250 |
| ||
- other services |
|
|
|
|
| - | 9,500 |
| |
|
|
|
|
|
|
|
|
| |
Total other fees |
|
|
|
|
| 1,300 | 10,750 |
| |
5. EXCEPTIONAL ITEM
|
|
|
|
|
| 2014 £ | 2013 £ |
|
|
|
|
|
|
|
|
Settlement fee |
|
|
|
|
| 213,760 | - |
|
|
|
|
On 28 November 2013, the Company finalised an out of court settlement with Nordic Petroleum ASA with regard with its dispute over the Farm-in agreement. The Company agreed to pay a cash sum, together with the issue of 12,954,545 Ordinary shares in the Company, to Nordic Petroleum ASA in full and final settlement of the dispute.
6. EMPLOYEES
|
|
|
|
| 2014 Number | 2013 Number | ||||
|
| |||||||||
|
| |||||||||
The average weekly number of employees (including Directors) during the year was: |
|
| ||||||||
Management | 4 | 4 | ||||||||
|
|
|
|
| ||||||
There were no staff costs in the period except for those described below in respect of the Directors. | ||||||||||
|
|
|
|
| ||||||
Remuneration in respect of the Directors was as follows: |
|
| 2014 | 2013 | ||||||
|
|
| £ | £ | ||||||
Aggregate emoluments (including benefits in kind) |
|
| - | - | ||||||
Fees |
|
| 179,475 | 184,400 | ||||||
|
|
|
|
|
|
| ||||
|
|
|
|
| 179,475 | 184,400 | ||||
|
|
|
|
|
|
| ||||
Remuneration for each Director (including benefits in kind) |
|
| 2014 | 2013 | ||||||
|
|
| £ | £ | ||||||
K.Appleby |
|
|
|
| 52,000 | 22,000 | ||||
Dr P.H.Cross |
|
|
|
| 54,000 | 21,000 | ||||
A.E. Taubi |
|
|
|
| 43,475 | 50,150 | ||||
J.Zorbas |
|
|
|
| 30,000 | - | ||||
K.Berknov |
|
|
|
| - | 91,250 | ||||
|
|
|
|
|
|
| ||||
|
|
|
|
| 179,475 | 184,400 | ||||
|
|
|
|
|
|
| ||||
On 23 May 2012 the Company entered into an agreement with Evergreen Capital Partners Ltd a company controlled by K. Berknov, to act as an advisor to the Company. During the period of engagement Evergreen Capital Partners Ltd provided various services including project management, strategy and business development and advice on introduction to the London Stock Exchange (AIM). The Company paid £7,500 a month to the termination of the agreement and issued 7,000,000 share purchase warrants exercisable for 36 months at £0.05 per warrant as detailed in note 14. K. Berknov resigned on 26 July 2012 thus terminating his agreement.
On 23 May 2012 Dr P.H. Cross entered into a letter of appointment with the Company under which Dr P.H. Cross agreed to act as a non-executive Chairman for a fee of £2,000 per month for an initial period of three years.
On 29 May 2012 K. Appleby and CFO Advantage Inc. entered into a consultancy agreement with the Company under which CFO Advantage Inc. agreed to provide the services of K. Appleby as Finance Director for a fee of £2,000 per month for an initial period of three years.
On 29 May 2012 A.E. Taubi entered into a letter of appointment with the Company under which A.E. Taubi agreed to act as a non-executive Director for a fee of £1,250 per month for an initial period of three years.
| ||||||||||
In addition, the Group and Company were charged an additional £28,000 (2013: £nil) in fees by each of K. Appleby, A.E. Taubi and Dr P.H. Cross for a total of £84,000. These fees were for work on special projects. The time spent on these matters was beyond normal expectations of board members and compensation was measured at the value the Company would have had to pay other individuals or entities in order to obtain these services.
| ||||||||||
The amounts above include remuneration in respect of the highest paid Director as follows: |
| |||||||||
|
|
| 2014 | 2013 | ||||||
|
|
| £ | £ | ||||||
Aggregate emoluments (including benefits in kind) |
|
| 54,000 | 91,250 | ||||||
|
|
|
|
| ||||||
7. TAXATION
Taxation |
|
|
|
| 2014 | 2013 |
|
|
|
|
| £ | £ |
(a) Analysis of charge in year |
|
|
|
|
|
|
Current tax: |
|
|
|
|
|
|
Corporation tax |
|
|
| - | - | |
Total current tax |
|
|
|
| - | - |
|
|
|
|
|
|
|
(b) Factors affecting the tax charge for the year |
|
|
|
| ||
The tax assessed for the year is lower than the standard rate of corporation tax in the UK of 23% (2013: 24%). | ||||||
The differences are explained below: |
|
|
|
|
| |
|
|
|
|
| 2014 | 2013 |
|
|
|
|
| £ | £ |
Loss on ordinary activities before tax |
|
|
| (694,078) | (2,087,287) | |
|
|
|
|
|
|
|
Loss on ordinary activities multiplied by the standard rate of corporation tax of 23% (2013:24%) |
|
| ||||
|
|
| (159,638) | (500,949) | ||
Effects of: |
|
|
|
|
|
|
Expenses not deductible for tax purposes |
|
|
| 18,820 | 79,531 | |
Other timing differences |
|
|
|
| - | 137 |
Loss carried forward |
|
|
|
| 140,818 | 421,281 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current tax charge for the year |
|
|
| - | - | |
|
|
|
|
|
|
|
(c) Factors that may affect future tax charges | ||||||
| ||||||
No deferred tax asset has been recognised on losses carried forward due to the uncertainty of the timing of taxable profits. The total amount of the unprovided asset is £398,033 (2013: £296,038). | ||||||
| ||||||
The standard rate of corporation tax in the UK changed to 24% from 1 April 2012 and to 23% from1 April 2013. |
8. LOSS OF THE PARENT COMPANY
As permitted by section 408 of the Companies Act 2006, the profit or loss element of the Parent Company Statement of Comprehensive Income is not presented as part of these financial statements. The Group loss for the financial period of £694,078 (2013 - £2,087,287) includes a loss of £726,400 (2013 - £2,055,001), which was dealt with in the financial statements of the Company. |
9. INVESTMENTS
Subsidiary | ||||||||
Company | undertakings | |||||||
£ | ||||||||
Cost |
| |||||||
At 31 March 2013 and 31March 2014 | - | |||||||
| ||||||||
Net book value as at 31 March 2013 and 31 March 2014 | - | |||||||
| ||||||||
The Company has a shareholding in the following company incorporated in Canada: |
| |||||||
| ||||||||
Proportion | Nature of Business |
| ||||||
Subsidiary undertakings | Holding | held |
| |||||
| ||||||||
Mercom Oil Sands Canada Inc. | Common shares (Nil Par Value) | 100% | Investment company |
| ||||
10. EXPLORATION AND EVALUATION ASSETS
Group and Company | £ | ||||||
|
| ||||||
Cost | |||||||
At 31 March 2013 and 31 March 2014 | 64,490 | ||||||
Impairment |
| ||||||
As at 31 March 2013 and 31 March 2014 | 64,490 | ||||||
|
| ||||||
Net book value at 31 March 2013 and 31 March 2014 | - |
On 24 February 2012, Norwegian Oil Sands Corp., a legally enacted entity incorporated pursuant to the laws of the Province of Alberta and subsidiary undertaking of Nordic Petroleum ASA, a company incorporated in Norway, agreed to sell to the Company a 50% working interest in four Alberta Crown Oil Sands Leases (the "Leases") and assets held in connection therewith (the "Agreement"). According to the Agreement, for the Company to acquire interest in the Leases, it had to:
| |
(a) pay a cash amount of C$700,000 to Norwegian Oil Sands Corp., as follows: (i) C$100,000 deposit (paid), no later than 5 days after execution of the agreement; (ii) C$100,000 extension fee (paid) on or before 30 May 2012; and (iii) C$500,000 upon transfer of the 50% interest in the Leases; and | |
| |
(b) be obligated to fund the first C$2,500,000 of the capital costs of the appraisal program. | |
| |
On 2 August 2012, the Company negotiated an extension to with Nordic Petroleum ASA for the completion of the Farm-in agreement by 31 October 2012. In return for the extension, the Company paid an extension fee of £100,000. | |
On 12 November 2012, the Company announced its withdrawal from the Farm-in agreement with Nordic Petroleum ASA as the Company had been unable to reach a working agreement. The cost of the lease deposit was fully impaired in the period.
On 28 November 2013, the Company finalised an out of court settlement with Nordic Petroleum ASA with regard with its dispute over the Farm-in agreement. The Company agreed to pay a cash sum, together with the issue of 12,954,545 Ordinary shares in the Company, to Nordic Petroleum ASA in full and final settlement of the dispute. |
11. TRADE AND OTHER RECEIVABLES
Group | Group | Company | Company | ||||
2014 | 2013 | 2014 | 2013 | ||||
£ | £ | £ | £ | ||||
|
| ||||||
Amounts owed by group undertakings | - | - |
| 916,623 | 1,000,000 | ||
Other receivables | 607,092 | 506,394 |
| 107,193 | 6,494 | ||
|
|
|
|
|
| ||
| 607,092 | 506,394 |
| 1,023,816 | 1,006,494 | ||
|
|
|
| ||||
In January 2013, the Group entered in to a contract to purchase 20,000 cubic meters of Gasoil at a price of US$775 per cubic meter. On entering the contract the Group paid a refundable deposit of £499,900. If the Group chooses not to perform on the contract, the deposit will be refunded. The contractor, at their sole discretion, has the right to impose a 2.25% fee for any amounts refunded for non-performance.
On 4 November 2013, the Company entered into a convertible debt agreement with Maverick Petroleum Limited, a company incorporated in the Republic of Seychelles, in the principal amount of CAD$125,000. The loan has a term of 12 months and accrues interest at 7% per annum until maturity, and is convertible at the option of the Company into shares of the borrower at $1.95 per share. The loan is secured against the assets of Maverick Petroleum Limited. |
12. TRADE AND OTHER PAYABLES
| Group | Group | Company | Company | ||
2014 | 2013 | 2014 | 2013 | |||
£ | £ | £ | £ | |||
Trade payables |
| 107,195 | 117,764 | 107,195 | 117,764 | |
Accruals and deferred income |
| 98,500 | 14,500 | 98,500 | 14,500 | |
|
|
|
|
| ||
| 205,695 | 132,264 | 205,695 | 132,264 |
13. RELATED PARTY TRANSACTIONS AND BALANCES
The Group's and Company's related parties, as defined by International Accounting Standard 24 (revised), the nature of the relationship and the amount of transactions with them during the year ended 31 March 2014 were as follows:
The Group and Company were charged £24,000 (2013: £22,000) in consulting fees by CFO Advantage Inc., a company that is controlled by K. Appleby (Finance Director). As at 31 March 2014 the Group and Company owed CFO Advantage Inc. £nil (2013: £2,000).
The Group and Company were charged £14,700 (2013: £38,500) in consulting fees by AT Investments SA and £nil (2013: £11,650) by Intellego Limited, companies of which A.E. Taubi (Non-executive Director) is a director. The Group and Company also reimbursed AT Investments SA £1,100 (2013: £125,450) for expenses incurred on behalf of the Group. At 31 March 2014 the Group and Company owed AT Investments SA £1,750 (2013: £nil).
The Group and Company were charged £26,000 (2013: £21,000) in consulting fees by Dr P.H. Cross (Non-executive Chairman).
The Group and Company were charged £30,000 (2013: £nil) in consulting fees by J. Zorbas (Chief Executive Officer). The Group and Company reimbursed Caveliaco Ltd £nil (2013:£45,059) for expenses incurred on behalf of the Group. J. Zorbas is a director of Caveliaco Ltd. The Group and Company also reimbursed J. Zorbas £nil (2013:£32,000) for expenses incurred on behalf of the Group.
On 28 November 2013, the Company finalised an out of court settlement with Nordic Petroleum ASA with regard with its dispute over the Farm-in agreement. The Company agreed to pay a cash sum, together with the issue of 12,954,545 Ordinary shares in the Company, to Nordic Petroleum ASA in full and final settlement of the dispute.
14. SHARE CAPITAL
a) Shares authorised Prior to the capital reorganisation the Company was authorised to issue an unlimited number of Preferred and Ordinary shares. The authorised share capital of the Company following the capital reorganisation is 400,000,000 Ordinary shares of £0.001 each. No Preferred shares have been issued.
b) Ordinary shares issued Called up, allotted and fully paid: | ||||||||||||
| 2014 £ | 2013 £ | ||||||||||
551,839,801 (2013 -323,285,256) Ordinary shares of £0.001 | 551,840 | 323,285 | ||||||||||
| ||||||||||||
The Company issued Ordinary shares in the year as follows:
| ||||||||||||
(i) On 16 October 2013, the Company issued 133,333,333 Ordinary shares of £0.001 each at £0.0030 per share. (ii) On 17 October 2013, the Company issued 66,666,667 Ordinary shares of £0.001 each at £0.0030 per share. (iii) On 8 November 2013, the Company issued 12,954,545 Ordinary shares of £0.001 each at £0.0038 per share in settlement of the arbitration with Nordic Petroleum ASA. (iv) On 8 November 2013, the Company issued 5,600,000 Ordinary shares of £0.001 each at £0.0038 per share for advisory services. (v) On 18 February 2014, the Company issued 10,000,000 Ordinary shares of £0.001 each at £0.0047 per share for agent services on financings.
10,000,000 of the 33,500,000 Ordinary shares of £0.001 each issued on 23 May 2012 have been fully paid but not yet allotted. The par value and premium paid for these shares are held in the shares to be issued reserve. | ||||||||||||
| ||||||||||||
c) Share purchase warrants The following summarises the share purchase warrants as at 31 March 2014:
| ||||||||||||
Warrants outstanding | Value £ |
| ||||||||||
Issued | 7,000,000 | 270 |
| |||||||||
Issued | 1,000,000 | 62,000 |
| |||||||||
|
| |||||||||||
Balance at 31 March 2014 and 31 March 2013 | 8,000,000 | 62,270 |
| |||||||||
| ||||||||||||
The exercise price and expiry date on the warrants outstanding as at 31 March 2014 are as follows: |
| |||||||||||
| ||||||||||||
Warrants | Exercise Price | Fair Value | Exercisable | Expiry Date |
| |||||||
7,000,000 | £0.05 | £270 | 7,000,000* | 15 February 2015 |
| |||||||
1,000,000 | £0.10 | £ 62,000 | 1,000,000 | 29 May 2015 |
| |||||||
|
|
|
|
| ||||||||
\* These warrants vested immediately as the contract was terminated during the period ended 31 March 2013. | ||||||||||||
The fair value of the warrants issued during the year ended 31 March 2014, was estimated at £62,000 using the Black-Scholes option pricing model with the following assumptions:
Risk free interest rate 1.08 %
Expected dividend yield nil
Expected volatility 100 %
Expected life 3 years
Option pricing models require the input of subjective assumptions regarding the expected volatility. Volatility is difficult to ascertain given that the company is still in the development stage, therefore it has been set at 100%. Changes in assumptions can materially affect the estimate of fair value, and therefore, the use of the Black-Scholes option pricing model, as required by IFRS, may not provide a realistic measure of the fair value of the Company's warrants at the date of issue.
On 24 May 2013 the Directors, by Special Resolution, were authorised to implement, at a future date to be approved by the Board, the reorganisation of the Company's share capital as follows:
a) the consolidation of the Company's share capital so that every 50 Ordinary shares of £0.001 in the issued share capital of the Company be consolidated into one Ordinary share of £0.05 (New Ordinary share). Each New Ordinary share would have the same rights and would be subject to the same restrictions as an existing Ordinary share.
b) following the consolidation in a) the sub division of each New Ordinary share into one Ordinary share of £0.001 and one Deferred share of £0.049.
c) the rights and restrictions of the New Ordinary and Deferred shares are set out in the Articles of Association adopted.
This reorganisation was approved by the Board as announced on 16 July 2014. The reorganisation has resulted in the issued share capital now consisting of 11,238,797 New Ordinary Shares of £0.001 each and 11,238,797 Deferred Shares of £0.049 each.
15. LOSS PER ORDINARY SHARE
Basic loss per share is calculated by dividing the loss attributable to equity holders of the Company by the weighted average number of Ordinary shares in issue during the period.
| 2014 | 2013 |
Loss attributable to equity holders of the Company | £(694,078) | £(2,087,287) |
|
| |
Weighted average number of Ordinary shares in issue | 442,819,481 | 317,843,906 |
Basic loss per share | £ (0.0016) | £ (0.0066) |
Diluted loss per share is calculated by adjusting the weighted average number of Ordinary shares in issue to assume the conversion of all dilutive potential ordinary shares at the start of the period. The Company's dilutive potential Ordinary shares arise from warrants. In respect of the warrants a calculation is performed to determine the number of shares that could have been acquired at fair value, based upon the monetary value of the subscription rights attached to the outstanding warrants. The number of shares calculated as above is compared with the number of shares that would have been issued assuming the exercise of the warrants.
| 2014 | 2013 |
Loss attributable to equity holders of the Company | £ (694,078) | £(2,087,287) |
|
| |
Weighted average number of Ordinary shares in issue | 442,819,481 | 317,843,906 |
Dilutive warrants | - | - |
Weighted average number of Ordinary shares used to determine diluted loss per share | 442,819,481 | 317,843,906 |
Diluted loss per share | £ (0.0016) | £ (0.0066) |
There were no potentially dilutive warrants as the exercise price exceeded the average market price of the Ordinary shares during the period. Any potentially dilutive Ordinary shares would have been anti-dilutive because the Group was loss-making.
16. ULTIMATE CONTROLLING PARTY
In the opinion of the Directors there is no ultimate controlling party.
17. SUBSEQUENT EVENTS
On 16 July 2014 the Company implemented the reorganisation of its share capital in accordance with the Special Resolution duly approved at the Annual General Meeting in 2013 as follows:
a) the consolidation of the Company's share capital so that every 50 Ordinary shares of £0.001 in the issued share capital of the Company be consolidated into one Ordinary share of £0.05 (New Ordinary share). Each New Ordinary share would have the same rights and would be subject to the same restrictions as an existing Ordinary share.
b) following the consolidation in a) the sub division of each New Ordinary share into one Ordinary share of £0.001 and one Deferred share of £0.049.
The reorganisation has resulted in the issued share capital now consisting of 11,238,797 New Ordinary Shares of £0.001 each and 11,238,797 Deferred Shares of £0.049 each.
NOTE TO THE RESULTS ANNOUNCEMENT OF MERCOM OIL SANDS PLC FOR THE YEAR ENDED 31 MARCH 2014
The financial information set out above does not constitute the Group's financial statements for the years ended 31 March 2014 or 2013, but is derived from those financial statements. Statutory financial statements for 2013 have been delivered to the Registrar of Companies and those for 2014 will be delivered today. The auditors have reported on the 2013 and 2014 financial statements which carried an unqualified audit report, did not include a reference to any matters to which the auditor drew attention by way of emphasis and did not contain a statement under section 498(2) or 498(3) of the Companies Act 2006.
AVAILABILITY OF FINANCIAL STATEMENTS
The full financial statements for the year to 31 March 2014 will be posted to shareholders and a copy will be available to download from the Company's website www.mercomoil.comtoday.
For further information, contact:
Mercom Oil Sands plc John Zorbas |
001 4168 275109 |
Northland Capital Partners Limited Edward Hutton / Matthew Johnson | +44 (0) 20 7382 1100 |
Related Shares:
Monchhichi PLC