1st Jun 2018 07:00
1 June 2018
W Resources Plc
("W" or the "Company")
Final Results for the Year Ended 31 December 2017
W Resources Plc (AIM: WRES), the tungsten, copper and gold exploration and development company with assets in Spain and Portugal, announces its audited financial results for the year ended 31 December 2017.
In 2017, W Resources substantially advanced its tungsten, copper and gold assets in Spain and Portugal.
HIGHLIGHTS
La Parrilla
· Upgraded the JORC Resource and completed Maiden JORC Reserves at La Parrilla, further underpinning strong fundamentals.
· Awarded key contracts for the Jig & Mill, Concentrator and Crusher.
· Released the Financial Investment Decision ("FID") Report (25 August 2017) further reaffirming the project as a large scale, long life, low-cost tungsten and tin mine.
· Completed the US$35m debt funding from BlackRock in February 2018.
· Submitted the Grant application to the Junta de Extremadura Government in Spain, who awarded a Grant of €5.3m to W's 100% owned subsidiary, Iberian Resources Spain SL in March 2018.
Portuguese Projects
· Purchased 20.3 hectares of land covering the main area of the Régua mine, for a total of €300,000.
· Extended the Régua Trial Mine Licence for a further year to 19 June 2020.
· Completed a month-long reverse circulation ("RC") drilling programme at Tarouca including 29 holes with 1,515 metres of total drilling, completed in depths of 5 to 70 metres.
· Extend the Tarouca licence for a further two-year period, expiring on 23 March 2019.
· Commenced a 15 hole, 2,000m RC drilling programme at São Martinho with a view to materially increase the JORC resource.
Chairman of W, Michael Masterman commented: "The key priority and focus for the Company is to complete construction development and commissioning of La Parrilla. Market conditions are strong and the development is well timed to meet emerging supply shortages. In parallel our Tungsten, Copper and Gold projects in Portugal will be advanced."
Financial Statements for the Year Ended 31 December 2017
A full copy of the W Resources Consolidated Financial Statements for the year ended 31 December 2017 is available on the Company's website at www.wresources.co.uk and an extract of the Consolidated Financial Statements for the year ended 31 December 2017 is presented below.
Enquiries:
W Resources Plc Michael Masterman T: +44 (0) 20 7193 7463 www.wresources.co.uk | Grant Thornton UK LLP Colin Aaronson / Jen Clarke / Harrison Clarke T: +44 (0) 20 7383 5100 |
Turner Pope Investments (TPI) Ltd Andy Thacker T: +44 (0) 203 621 4120 www.turnerpope.com | Gable Communications Justine James T: +44 (0) 20 7193 7463 M: +44 (0) 7525 324431 |
APPENDIX I - JORC Compliant Mineral Reserves and Resource Estimates
La Parrilla Proven and Probable Mineral Reserves - JORC 2012
Tonnes | Grade | Metal Content | Grade | Metal Content | |
'000 | WO3 (ppm) | WO3 (t) | Sn (ppm) | Sn (t) | |
Proven | 1,177 | 995 | 1,171 | 251 | 295 |
Probable | 28,577 | 928 | 26,511 | 111 | 3,156 |
Total | 29,754 | 931 | 27,683 | 116 | 3,451 |
Note: The La Parrilla mine reserves are set out in the following table based on the optimal LOM Pit. Estimate for La Parrilla Deposit using a 330 ppm WO3 Cut-Off Grade and 5% dilution. All tonnes quoted are dry tonnes. Differences in the addition of tonnes to the total displayed is due to rounding.
The La Parrilla JORC-compliant mineral reserves update was fully disclosed, with JORC Table 1 in a Company news release on 14 June 2017. Mr Adén Muñoz of AYMA Mining Solutions SL, a Spanish Mining Engineering company based in Seville was the Competent Person responsible for the La Parrilla Proven and Probable Mineral Reserves. The mineral reserves are based on indicated and measured resources prepared by Golder Associated in March 2017 (RNS, 11 May 2017).
La Parrilla JORC Compliant Mineral Resource Estimate
Category | Tonnes | WO3 % | Sn (ppm) | Cut-off |
Indicated | 36 mt | 0.096 | 115 | 0.04% WO3 |
Inferred | 15 mt | 0.095 | 92 | 0.04% WO3 |
Total | 51 mt | 0.096 | 108 | 0.04% WO3 |
The La Parrilla JORC-compliant mineral resource update was fully disclosed, with JORC Table 1 in a Company news release on 5 February 2016. Mr Andrew Weeks (Golder Associates Pty Ltd) was the Competent Person responsible for the Mineral Resource Estimate for the La Parrilla deposit.
Régua JORC Compliant Mineral Resource Estimate
Category | Tonnes | WO3 % | Cut-off |
Indicated | 3.76 mt | 0.304 | 0.1% WO3 |
Inferred | 1.70 mt | 0.227 | 0.1% WO3 |
Total | 5.46 mt | 0.280 | 0.1% WO3 |
The Régua JORC-compliant mineral resource update was fully disclosed, with JORC Table 1 in a Company news release on 27 October 2015. Mr Sia Khosrowshahi (Golder Associates Pty Ltd) was the Competent Person responsible for the Mineral Resource Estimate for the Régua deposit.
São Martinho Maiden JORC Compliant Mineral Resource Estimate
Category | Tonnes | Au (g/t) | Au Content (Oz) | Cut-off |
Indicated | 0.48 mt | 1.03 | 17,363 | 0.5 g/t Au |
Inferred | 2.56 mt | 1.05 | 94,624 | 0.5 g/t Au |
Total | 3.04 mt | 1.04 | 111,987 | 0.5 g/t Au |
The São Martinho maiden JORC-compliant mineral resource update was fully disclosed, with JORC Table 1 in a Company news release on 8 June 2016. Mr Jorge Peres (Golder Associates Pty Ltd) was the Competent Person responsible for the Mineral Resource Estimate for the São Martinho deposit.
W RESOURCES PLC
CHAIRMAN'S REPORT
FOR THE YEAR ENDED 31 DECEMBER 2017
2017 proved to be the critical year to lay the foundations for the financing and move to full development of La Parrilla and Régua in North-western Portugal.
In early 2018, W Resources delivered on its objective to fund the La Parrilla Mine in South-western Spain and is rapidly moving to complete construction and commissioning of the mine and processing plant as well as advancing its core Portuguese Tungsten, Copper and Gold assets. La Parrilla was fully funded on 15 February 2018 through a US$35m Term Loan facility from BlackRock Financial Management Inc. ("BlackRock"), and development of the La Parrilla tungsten and tin mine is on schedule for the completion in the first quarter of 2019.
During the course of 2017, European ammonium paratungstate ("APT") rose by over 60% to current price levels of over US$330 / mtu, creating very solid market conditions to bring W's tungsten mines on stream.
The large scale, low-cost nature of W's La Parrilla and Régua tungsten projects sets the Company in good stead to be competitive in all market conditions and generate strong returns.
TUNGSTEN and TIN
La Parrilla - Spain
La Parrilla is a large scale, low-cost, long life Tungsten and Tin Mine, located 300km south of Madrid. Australasian Joint Ore Reserves Committee ("JORC") compliant resources total 49 million tonnes ("mt") at a grade of 998 parts per million ("ppm") tungsten trioxide ("WO3") and JORC compliant reserves of 29.8mt at a diluted grade of 931ppm WO3.
The development towards first ore in Q1 2019 at La Parrilla remains a key focus now that the financing and key contracts are all in place. Development work is underway targeting first ore and ramp-up in Q1 2019 to mine 2 million tonnes per annum ("mtpa") of Run of Mine ("ROM") and produce approximately 2,700 tonnes ("t") of tungsten concentrate and 500t of tin (Sn) concentrate per annum.
Key Milestones
· JORC Resource upgrade completed with Maiden JORC Reserves, further underpinning the strong fundamentals of La Parrilla
· Key contracts awarded for the Jig & Mill, Concentrator and Crusher.
· Financial Investment Decision ("FID") Report finalised (released 25 August 2017) further reaffirming the project as a large scale, long life, low-cost tungsten and tin mine.
· Completed the US$35m debt funding from BlackRock in February 2018.
· Grant application submitted to the Junta de Extremadura Government in Spain, who awarded a Grant of €5.3m to W's 100% owned subsidiary, Iberian Resources Spain SL in March 2018.
Contract Awards
All major plant components for La Parrilla are now contracted and currently being built.
In April 2017, W announced the award of the Design and Construction Contract for the La Parrilla Jig and Mill to allmineral Aufbereitungstechnik GmbH & Co. KG ("allmineral") of Germany at a contract price of €4.98m. allmineral is providing vendor finance for just under 50% of the contract price on very competitive terms. Subsequently, in January 2018, allmineral was also awarded the Concentrator Contract at a contract price of €8m.
In August 2017, W awarded the Crusher Plant contract to Metso Minerals Portugal, Lda, a subsidiary of Metso Corporation, one of the world's leading suppliers of crusher equipment, for €1.2m.
Resource Upgrade
In May, W confirmed an increase in the grades and an upgrade in resource categorisation of its JORC (2012) Resource for La Parrilla, with an upgraded Resource Report completed by Golder Associates Ltd, following a successful programme of infill drilling in 2016. Measured plus Indicated Resources now total 36 million tonnes at the grades set out in the following table.
Classification | Tonnage (Mt) | WO3 (ppm) | Sn (ppm) |
Measured | 1 | 1,115 | 278 |
Indicated | 35 | 1,004 | 110 |
Inferred | 13 | 974 | 97 |
Total | 49 | 998 | 110 |
In June, W announced its Maiden Ore Reserves for the La Parrilla mine, prepared in accordance with the JORC Code 2012. The mine life under the reserve mine schedule is 11 years and the grades feed to the plant are higher in the early years of mine life contributing to increased production and projected cash flows in the critical early years.
La Parrilla Proven and Probable Mineral Reserves - JORC 2012
Tonnes | Grade | Metal Content | Grade | Metal Content | |
'000 | WO3 (ppm) | WO3 (t) | Sn (ppm) | Sn (t) | |
Proven | 1,177 | 995 | 1,171 | 251 | 295 |
Probable | 28,577 | 928 | 26,511 | 111 | 3,156 |
Total | 29,754 | 931 | 27,683 | 116 | 3,451 |
Note: Estimate for La Parrilla Deposit using a 330ppm WO3 Cut-Off Grade and 5% dilution. All tonnes quoted are dry tonnes. Differences in the addition of tonnes to the total displayed is due to rounding.
Grants
W formally submitted the final Grant Application to the Junta de Extremadura Government for the La Parrilla tungsten and tin project in May 2017. The Grant Application was for a percentage of the €19.5m plant and facilities package for the La Parrilla Fast Track Mine development, which includes the Crusher, Jig & Mill Plant, and the Concentrator.
The Government evaluated the full application and in March 2018 W's 100% owned subsidiary, Iberian Resources Spain SL ("IRS"), was awarded €5.3m of grant funds, or 32% (at the upper-end range) of the €16.6m plant and facilities package that qualified for grant contribution.
The Grant will be paid by the Junta de Extremadura Government to IRS once the fulfilment of all conditions (including the completion of the plant and facilities and meeting the target employment levels), as outlined in the application, have been verified in an audit by the Junta de Extremadura Government.
Régua - Portugal
Significant progress was also made at Régua in Northern Portugal.
Régua has a current JORC compliant mineral resource of 5.46mt at a grade of 0.28% WO3, with an indicated resource of 3.76mt at a grade of 0.304% WO3. In July, the Portuguese Secretary of State for Energy under the Ministry for the Economy granted a further one-year extension to the Régua Trial Mine Licence to 19 June 2020.
Régua's high ROM grade (at greater than 0.3% WO3) and proximity to a crushing facility are likely to prove beneficial to the project economics.
The Régua deposit remains open at depth and on all sides, with significant potential to boost the resource growth to the northeast including a 10m thick tungsten intersection.
The Company has now secured all approvals, and in February 2018 W cleared the last hurdle for development when the purchase of 20.3 hectares of land covering the main area of the Régua mine, for a consideration of €300,000, was concluded. This land covers the outcropping resource of the deposit along with the trial mine facilities including the portals and the underground projected stopes.
Preparatory mine grade control drilling will commence in Q2 2018.
Tarouca - Portugal
In September, the Portuguese Secretary of State for Energy under the Ministry for the Economy approved W's application to extend the Tarouca licence for a further two-year period. The extended Tarouca licence will expire on 23 March 2019.
In 2015, trench sampling at the Tarouca project showed high-grade tungsten results with 15 out of 126 samples exceeding 0.5% WO3, including 0.8m at 11.4% WO3 (TTR063). Together with the 15 holes drilled in 2014, this confirms an outstanding exploration target in the north-eastern area of the licence.
The Company is working towards consolidating the prior exploration programmes completed to date by carrying out a reverse circulation ("RC") drilling campaign. In April 2018, the team carried out a month-long RC drilling programme including 29 holes with 1,515 metres of total drilling, completed in depths of 5 to 70 metres.
Intersections are expected from surface to a maximum of 50-metre depth, based on the very distinctive mineralisation at surface. The full assay results are expected to be received in Q3 2018, following which the development team will model the mineralised lenses in order to advance a geological resource at Tarouca.
The outcome of the drilling campaign at Tarouca will assist to further delineate the resource with a view to increasing our overall tungsten resource and production base. Tarouca is just 20km from Régua and has the potential to enhance and expand the Régua development.
Copper Gold Resources
With continued strengthening of both copper and gold prices, the fundamentals of the Copper and Gold projects look increasingly compelling.
In March 2017, following the full review, W concluded that there is a significant opportunity to accelerate the development of its copper and gold projects by focusing dedicated funding in this area which will increase the value of these assets.
Following the successful BlackRock financing, which has a senior secured position over both the Spanish and Portuguese assets, the Company's plan is to now add very significant value to the copper gold assets during 2018 and add additional licenses and projects to the current portfolio.
With management's priority and focus on the successful execution of La Parrilla, it is most efficient for the dedicated Portuguese technical team to advance the assets.
CAA Portalegre - Gold
São Martinho currently has a JORC gold resource of over 110,000oz. Results from the drilling campaign in 2017 provided very promising results with a thick intersection of over 55m of gold at 2.34g/t. These results provide a solid base to drive extension drilling with the potential for a materially larger resource.
In May 2018, the Portuguese technical team commenced a 15 hole, 2,000m RC drilling programme with a view to materially increase the JORC resource.
The overall results of the RC drilling campaign will form part of the update for the upgrade to the JORC compliant mineral resource estimate which is expected to be completed in H2 2018.
Monforte-Tinoca - Copper
The Monforte-Tinoca Copper exploration licence, which contains the Tinoca and Azeiteiros former copper mines, was granted to W in July 2016 and this project will be advanced during 2018. Geophysics surveys are currently underway using both Induced Polarisation / Electric Resistivity and Transient Electromagnetics methods across the target Copper zones.
The geophysics surveys are expected to pin point the copper anomaly and extensions of the former high-grade copper mines. RC drilling (1,500m in total) is expected to commence in H2 2018.
Commodity Pricing
Tungsten prices significantly recovered in 2017 with the European APT now up 60% since 1 January 2017 at over US$330 / mtu, with commentators predicting it will surpass the US$350 mark in 2018. The continued emerging shortages of Tungsten concentrate bodes well for forward looking pricing projections.
Tin prices have surged from US$13,500 per tonne at the beginning of 2016 reaching a current price of over US$21,000 per tonne. The prospect of higher tin content and continued strengthening in the tin price provides potential for higher revenues and lower costs after by-product credits in the early years of production at La Parrilla.
Copper has jumped 20% since the end of May 2017 helped by positive economic data from China, the world's biggest consumer of commodities, and a weak US dollar. Copper for delivery in three months on the London Metal Exchange is currently trading at US$6,866 per tonne.
Gold has continued to increase, hitting US$1,347/oz in April 2018.
Finance
W raised £2.6 million in five placings in 2017. The funds raised were predominately used to advance approvals, engineering procurement and development for the 2mtpa ROM / 2,700tpa concentrate La Parrilla expansion, commence hard rock production at the La Parrilla mine, complete the highly successful São Martinho drilling campaign and to provide general working capital.
Finance activity continues to be focused on financing the construction and development at the La Parrilla mine.
The Company recorded an after-tax loss of £858,000 in 2017, compared to a loss of £854,000 in 2016.
Outlook
The key priority and focus for the Company is to complete construction development and commissioning of La Parrilla. Market conditions are strong and the development is well timed to meet emerging supply shortages.
In parallel our Tungsten, Copper and Gold projects in Portugal will be advanced.
The Board would like to thank the technical and corporate teams for their hard work and dedication throughout the year in reaching the very important milestones and we look forward to delivering our 2018 objectives on time and on budget.
.........................................................
M G Masterman
Chairman
W RESOURCES PLC
CONSOLIDATED INCOME STATEMENT AND STATEMENT OF OTHER COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2017
Notes | 2017 £'000 | 2016 £'000 | |
CONTINUING OPERATIONS | |||
Revenue | 2 | - | 140 |
Cost of sales | - | (141) | |
GROSS LOSS | - | (1) | |
Administrative expenses | (711) | (680) | |
Exceptional items | - | (149) | |
OPERATING LOSS | (711) | (830) | |
Finance costs | 4 | (21) | (24) |
LOSS BEFORE INCOME TAX | 5 | (732) | (854) |
Income tax | 6 | (126) | - |
LOSS FOR THE YEAR | (858) | (854) | |
OTHER COMPREHENSIVE INCOME | |||
Items that will not be reclassified to income statement: | |||
Translation reserve | 433 | 1,639 | |
Share Warrants expired | - | (77) | |
Share Options Issued | - | 60 | |
Income tax relating to items of other comprehensive income | - | - | |
OTHER COMPREHENSIVE INCOME FOR THE YEAR, NET OF INCOME TAX | 433 | 1,622 | |
TOTAL COMPREHENSIVE INCOME FOR THE YEAR | (425) | 768 | |
Loss per share expressed in pence per share: | 8 | ||
Basic | (0.02) | (0.02) | |
Diluted | (0.02) | (0.02) |
W RESOURCES PLC
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
31 DECEMBER 2017
Notes | 2017 £'000 | 2016 £'000 | |
ASSETS | |||
Non-Current Assets | |||
Intangible assets | 9 | 13,618 | 11,718 |
Property, plant and equipment | 10 | 2,204 | 1,983 |
Investments | 11 | - | - |
15,822 | 13,701 | ||
Current Assets | |||
Inventories | 12 | 47 | - |
Trade and other receivables | 13 | 1,055 | 892 |
Cash and cash equivalents | 14 | 451 | 357 |
1,553 | 1,249 | ||
TOTAL ASSETS | 17,375 | 14,950 | |
EQUITY | |||
Shareholders' Equity | |||
Called up share capital | 15 | 5,157 | 4,360 |
Share premium | 16 | 24,146 | 22,381 |
Share based payment reserve | 16 | 60 | 60 |
Merger Reserve | 16 | 909 | 909 |
Translation Reserve | 16 | 780 | 347 |
Retained earnings | 16 | (15,049) | (14,191) |
TOTAL EQUITY | 16,003 | 13,866 | |
LIABILITIES | |||
Current Liabilities | |||
Trade and other payables | 17 | 902 | 895 |
Financial liabilities - borrowings Interest bearing loans and borrowings | 18 | 344 | 189 |
Tax payable | 126 | - | |
1,372 | 1,084 | ||
TOTAL LIABILITIES | 1,372 | 1,084 | |
TOTAL EQUITY AND LIABILITIES | 17,375 | 14,950 |
The financial statements were approved by the Board of Directors on 1 June 2018 and were signed on its behalf by:
.........................................................
M G Masterman
Chairman
Date: 1 June 2018
W RESOURCES PLC
COMPANY STATEMENT OF FINANCIAL POSITION
31 DECEMBER 2017
Notes | 2017 £'000 | 2016 £'000 | |
ASSETS | |||
Non-Current Assets | |||
Intangible assets | 9 | - | - |
Property, plant and equipment | 10 | - | - |
Investments | 11 | 1,520 | 1,520 |
1,520 | 1,520 | ||
Current Assets | |||
Trade and other receivables | 13 | 17,665 | 15,057 |
Cash and cash equivalents | 14 | 191 | 113 |
17,856 | 15,170 | ||
TOTAL ASSETS | 19,376 | 16,690 | |
EQUITY | |||
Shareholders' Equity | |||
Called up share capital | 15 | 5,157 | 4,360 |
Share premium | 16 | 24,146 | 22,381 |
Share based payment reserve | 16 | 60 | 60 |
Merger Reserve | 16 | 909 | 909 |
Translation Reserve | 16 | (98) | (98) |
Retained earnings | 16 | (11,267) | (11,261) |
TOTAL EQUITY | 18,907 | 16,351 | |
LIABILITIES | |||
Current Liabilities | |||
Trade and other payables | 17 | 344 | 339 |
Tax Payable | 125 | - | |
TOTAL LIABILITIES | 469 | 339 | |
TOTAL EQUITY AND LIABILITIES | 19,376 | 16,690 |
The financial statements were approved by the Board of Directors on 1 June 2018 and were signed on its behalf by:
.........................................................
M G Masterman
Chairman
Date: 1 June 2018
W RESOURCES PLC
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2017
Called up Share Capital £'000 | Retained Earnings £'000 | Share Premium £'000 | |
Balance at 1 January 2016 | 3,694 | (13,337) | 20,316 |
Changes in equity | |||
Issue of share capital | 666 | - | 2,065 |
Total comprehensive income | - | (854) | - |
Balance at 31 December 2016 | 4,360 | (14,191) | 22,381 |
Changes in equity | |||
Issue of share capital | 797 | - | 1,765 |
Total comprehensive income | - | (858) | - |
Balance at 31 December 2017 | 5,157 | (15,049) | 24,146 |
Share Based Payment Reserve £'000 | Merger Reserve £'000 | Translation Reserve £'000 | Total Equity £'000 | |
Balance at 1 January 2016 | 77 | 909 | (1,292) | 10,367 |
Changes in equity | ||||
Issue of share capital | - | - | - | 2,731 |
Total comprehensive income | (17) | - | 1,639 | 768 |
Balance at 31 December 2016 | 60 | 909 | 347 | 13,866 |
Changes in equity | ||||
Issue of share capital | - | - | - | 2,562 |
Total comprehensive income | - | - | 433 | (425) |
Balance at 31 December 2017 | 60 | 909 | 780 | 16003 |
W RESOURCES PLC
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2017
Called up Share Capital £'000 | Retained Earnings £'000 | Share Premium £'000 | |
Balance at 1 January 2016 | 3,694 | (12,889) | 20,316 |
Changes in equity | |||
Issue of share capital | 666 | - | 2,065 |
Total comprehensive income | - | 1,628 | - |
Balance at 31 December 2016 | 4,360 | (11,261) | 22,381 |
Changes in equity | |||
Issue of share capital | 797 | - | 1,765 |
Total comprehensive income | - | (6) | - |
Balance at 31 December 2017 | 5,157 | (11,267) | 24,146 |
Share Based Payment Reserve £'000 | Merger Reserve £'000 | Translation Reserve £'000 | Total Equity £'000 | |
Balance at 1 January 2016 | 77 | 909 | (98) | 12,009 |
Changes in equity | ||||
Issue of share capital | - | - | - | 2,731 |
Total comprehensive income | (17) | - | - | 1,611 |
Balance at 31 December 2016 | 60 | 909 | (98) | 16,351 |
Changes in equity | ||||
Issue of share capital | - | - | - | 2,562 |
Total comprehensive income | - | - | - | (6) |
Balance at 31 December 2017 | 60 | 909 | (98) | 18,907 |
W RESOURCES PLC
CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2017
Notes | 2017 £'000 | 2016 £'000 | |
Cash flows from operating activities | |||
Cash absorbed by operations | 1 | (709) | (714) |
Interest paid | (21) | (15) | |
Net cash from operating activities | (730) | (729) | |
Cash flows from investing activities | |||
Purchase of intangible fixed assets | (1,577) | (2,233) | |
Purchase of tangible fixed assets | (311) | (31) | |
Net cash outflows from investing activities | (1,888) | (2,264) | |
Cash flows from financing activities | |||
New loans in year | 168 | 15 | |
Loan repayments in year | (35) | (144) | |
Amount introduced by directors | 16 | - | |
Share issue | 797 | 637 | |
Share Issue Premium | 1,879 | 2,067 | |
Share Issue Costs | (113) | (89) | |
Net cash from financing activities | 2,712 | 2,486 | |
Increase/(decrease) in cash and cash equivalents | 94 | (507) | |
Cash and cash equivalents at beginning of year | 2 | 357 | 864 |
Cash and cash equivalents at end of year | 2 | 451 | 357 |
W RESOURCES PLC
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2017
Notes | 2017 £'000 | 2016 £'000 | |
Cash flows from operating activities | |||
Cash absorbed by operations | 1 | (2,570) | (3,206) |
Net cash absorbed by operating activities | (2,570) | (3,206) | |
Cash flows from investing activities | |||
Interest received | 85 | 559 | |
Net cash from investing activities | 85 | 559 | |
Cash flows from financing activities | |||
Share issue | 797 | 637 | |
Share Premium | 1,879 | 2,067 | |
Share issue costs | (113) | (89) | |
Net cash from financing activities | 2,563 | 2,615 | |
Increase/(decrease) in cash and cash equivalents | 78 | (32) | |
Cash and cash equivalents at beginning of year | 2 | 113 | 145 |
Cash and cash equivalents at end of year | 2 | 191 | 113 |
W RESOURCES PLC
NOTES TO THE STATEMENTS OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2017
1. RECONCILIATION OF LOSS/PROFIT BEFORE INCOME TAX TO CASH GENERATED FROM OPERATIONS
Group | 2017 £'000 | 2016 £'000 |
Loss before income tax | (732) | (854) |
Depreciation charges | 212 | 205 |
Loss on disposal of fixed assets | - | 8 |
Share based payment | - | 116 |
Translation reserve | (7) | 73 |
Share warrants expired | - | (77) |
Share options issued | - | 60 |
Finance costs | 21 | 24 |
(506) | (445) | |
Increase in inventories | (47) | - |
Increase in trade and other receivables | (163) | (318) |
Increase in trade and other payables | 7 | 49 |
Cash absorbed by operations | (709) | (714) |
Company | 2017 £'000 | 2016 £'000 |
Profit before income tax | 119 | 1,628 |
Share based payments | - | 116 |
Increase in inter-group loans | (2,624) | (4,468) |
Share warrants expired | - | (77) |
Share options issued | - | 60 |
Finance costs | - | 9 |
Finance income | (85) | (559) |
(2,590) | (3,291) | |
(Increase)/decrease in trade and other receivables | (6) | 26 |
Increase in trade and other payables | 26 | 59 |
Cash absorbed by operations | (2,570) | (3,206) |
2. CASH AND CASH EQUIVALENTS
The amounts disclosed on the Statements of Cash Flows in respect of cash and cash equivalents are in respect of these Statement of Financial Position amounts:
Group | Company | ||||
31.12.17 £'000 | 1.1.17 £'000 | 31.12.17 £'000 | 1.1.17 £'000 | ||
Year ended 31 December 2017 | |||||
Cash and cash equivalents | 451 | 357 | 191 | 113 | |
Year ended 31 December 2016 | 31.12.16 £'000 | 1.1.16 £'000 | 31.12.16 £'000 | 1.1.16 £'000 | |
Cash and cash equivalents | 357 | 864 | 113 | 145 | |
357 | 864 | 113 | 145 | ||
W RESOURCES PLC
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2017
3. SEGMENTAL REPORTING
2016 |
Corporate | Mineral Exploration |
Total | |
£'000 | £'000 | £'000 | ||
By Business Segment: | ||||
Gain/(Loss) for the year | 1,628 | (2,482) | (854) | |
Balance Sheet | - Segment Assets | 143 | 14,807 | 14,950 |
- Segment Liabilities | (203) | (881) | (1,084) | |
Net Assets | (60) | 13,926 | 13,866 |
By Geographical Sector: |
Iberia |
UK |
Total | |
£'000 | £'000 | £'000 | ||
Loss for the year | (2,482) | 1,682 | (854) | |
Balance Sheet | - Segment Assets | 14,807 | 143 | 14,950 |
- Segment Liabilities | (881) | (203) | (1,084) | |
Net Assets | 13,926 | (60) | 13,866 |
2017 |
Corporate | Mineral Exploration |
Total | |
£'000 | £'000 | £'000 | ||
By Business Segment: | ||||
Gain/(Loss) for the year | (26) | (832) | (858) | |
Balance Sheet | - Segment Assets | 229 | 17,146 | 17,375 |
- Segment Liabilities | (361) | (1,011) | (1,372) | |
Net Assets | (132) | 16,135 | 16,003 |
By Geographical Sector: |
Iberia |
UK |
Total | |
£'000 | £'000 | £'000 | ||
Loss for the year | (832) | (26) | (858) | |
Balance Sheet | - Segment Assets | 17,146 | 229 | 17,375 |
- Segment Liabilities | (1,011) | (361) | (1,372) | |
Net Assets | 16,135 | (132) | 16,003 |
4. NET FINANCE COSTS
2017 £'000 | 2016 £'000 | |
Finance costs: | ||
Other interest | 21 | 24 |
5. LOSS BEFORE INCOME TAX
The loss before income tax is stated after charging:
2017 £'000 | 2016 £'000 | |
Cost of sales | - | 141 |
Depreciation - owned assets | 157 | 152 |
Loss on disposal of fixed assets | - | 8 |
Intangible assets amortisation | 54 | 53 |
Auditors' remuneration | 26 | 24 |
Auditors' remuneration for non-audit related services | 2 | 1 |
Exceptional Item | - | 149 |
A total of £120,000 (2016: £160,000) relating to M Masterman's consultancy fees were capitalised in intangible assets in 2017.
The exceptional item in 2016 relates to a review by HMRC of the Company's VAT position resulting in the suspension of the Company's VAT registration number and a deemed irrecoverability of VAT which has been provided for in the financial statements. The Company has disputed HMRC's decision and the review remains ongoing. VAT in the current year has not been reclaimed and expenditure in 2017 is shown gross of VAT, where relevant.
6. INCOME TAX
Analysis of tax expense | 2017 £'000 | 2016 £'000 |
Current tax: | ||
Tax | 126 | - |
Total tax expense in consolidated income statement and statement of other comprehensive income | 126 | - |
Factors affecting the tax expense
The tax assessed for the year is higher than the standard rate of corporation tax in the UK. The difference is explained below:
2017 £'000 | 2016 £'000 | |
Loss before income tax | (732) | (854) |
Loss multiplied by the standard rate of corporation tax in the UK of 19% (2016 - 20%) | (139) | (171) |
Effects of: | ||
Share options costs disallowed | - | 12 |
Share warrants expired | - | (15) |
Share based payment disallowed | - | 23 |
Benefit of losses brought forward | (3,544) | (3,393) |
Benefit of losses carried forward | 3,684 | 3,544 |
Interest taxed above current year losses | 123 | - |
Effect of change in rate of tax | 2 | - |
Tax expense | 126 | - |
8. LOSS PER SHARE
Basic loss per share is calculated by dividing the earnings attributable to ordinary shareholders by the weighted average number of ordinary shares outstanding during the period.
Diluted loss per share is calculated using the weighted average number of shares adjusted to assume the conversion of all dilutive potential ordinary shares. The share options issued during 2016 and share warrants issued during 2017 are considered to be anti-dilutive in accordance with IAS 33 as on conversion they would decrease loss per share from continuing operations.
Reconciliations are set out below.
Loss £'000 | 2017 Weighted average number of shares | Per-share amount pence | |
Basic LPS | |||
Loss attributable to ordinary shareholders | (858) | 4,762,658,488 | (0.02) |
Effect of dilutive securities | - | - | - |
Diluted LPS | |||
Adjusted loss | (858) | 4,762,658,488 | (0.02) |
\ | Loss £'000 | 2016 Weighted average number of shares | Per-share amount pence |
Basic LPS | |||
Loss attributable to ordinary shareholders | (854) | 4,004,583,481 | (0.02) |
Effect of dilutive securities | - | - | - |
Diluted LPS | |||
Adjusted loss | (854) | 4,004,583,481 | (0.02) |
9. INTANGIBLE ASSETS
Group | Intangible assets |
£'000 | |
COST | |
At 1 January 2017 | 11,887 |
Additions | 1,577 |
Exchange differences | 383 |
At 31 December 2017 | 13,847 |
AMORTISATION | |
At 1 January 2017 | 169 |
Amortisation for year | 54 |
Exchange differences | 6 |
At 31 December 2017 | 229 |
NET BOOK VALUE | |
At 31 December 2017 | 13,618 |
Group | Intangible assets |
£'000 | |
COST | |
At 1 January 2016 | 8,349 |
Additions | 2,233 |
Exchange differences | 1,305 |
At 31 December 2016 | 11,887 |
AMORTISATION | |
At 1 January 2016 | 99 |
Amortisation for year | 53 |
Exchange differences | 17 |
At 31 December 2016 | 169 |
NET BOOK VALUE | |
At 31 December 2016 | 11,718 |
The above represents capitalised testing works and concessions costs acquired.
10. PROPERTY, PLANT AND EQUIPMENT
Group | Plant and machinery |
£'000 | |
COST | |
At 1 January 2017 | 2,357 |
Additions | 311 |
Exchange differences | 80 |
At 31 December 2017 | 2,748 |
DEPRECIATION | |
At 1 January 2017 | 374 |
Charge for year | 157 |
Exchange differences | 13 |
At 31 December 2017 | 544 |
NET BOOK VALUE | |
At 31 December 2017 | 2,204 |
Group | Plant and machinery | Fixtures and fittings |
Motor vehicles |
Totals |
£'000 | £'000 | £'000 | £'000 | |
COST | ||||
At 1 January 2016 | 2,054 | 13 | 6 | 2,073 |
Additions | 31 | - | - | 31 |
Disposals | (62) | (13) | (6) | (81) |
Exchange differences | 334 | - | - | 334 |
At 31 December 2016 | 2,357 | - | - | 2,357 |
DEPRECIATION | ||||
At 1 January 2016 | 245 | 13 | 6 | 264 |
Charge for year | 152 | - | - | 152 |
Eliminated on disposal | (55) | (13) | (6) | (74) |
Exchange differences | 32 | - | - | 32 |
At 31 December 2016 | 374 | - | - | 374 |
NET BOOK VALUE | ||||
At 31 December 2016 | 1,983 | - | - | 1,983 |
11. INVESTMENTS
Company | Shares in group undertakings |
£'000 | |
COST | |
At 1 January 2017 | |
and 31 December 2017 | 1,520 |
NET BOOK VALUE | |
At 31 December 2017 | 1,520 |
At 31 December 2016 | 1,520 |
Shares in group undertakings | |
£'000 | |
COST | |
At 1 January 2016 | |
and 31 December 2016 | 1,520 |
NET BOOK VALUE | |
At 31 December 2016 | 1,520 |
Company
The group or the company's investments at the Statement of Financial Position date in the share capital of companies include the following:
Subsidiaries
Iberian Resources Spain SL
Registered office: Finca La Parrilla, 10132 Almoharin Caceres, Spain
Nature of business: Tungsten mining, production, exploration
Class of shares: | % holding |
Ordinary | 100.00 |
2017 £'000 | 2016 £'000 | |
Aggregate capital and reserves | (2,402) | (2,001) |
Copper Gold Resources Plc (Group)
Registered office: 27/28 Eastcastle Street, London W1W 8DH
Nature of business: Tungsten mining exploration, development
Class of shares: | % holding |
Ordinary | 100.00 |
2017 £'000 | 2016 £'000 | |
Aggregate capital and reserves | 233 | 258 |
Iberian Resources Portugal LDA
Registered office: Lugar das Mozes, 5110-159 Armamar, Portugal
Nature of business: Mineral Exploration
Class of shares: | % holding |
Ordinary | 100.00 |
2017 £'000 | 2016 £'000 | |
Aggregate capital and reserves | 121 | 126 |
12. INVENTORIES
Group | ||
2017 £'000 | 2016 £'000 | |
Concentrate for re-sale | 47 | - |
13. TRADE AND OTHER RECEIVABLES
Group | Company | |||
2017 £'000 | 2016 £'000 | 2017 £'000 | 2016 £'000 | |
Current: | ||||
Amounts owed by group undertakings | - | - | 17,630 | 15,028 |
Other debtors | 410 | 527 | 10 | 6 |
Prepayments | 645 | 365 | 25 | 23 |
1,055 | 892 | 17,665 | 15,057 |
14. CASH AND CASH EQUIVALENTS
Group | Company | |||
2017 £'000 | 2016 £'000 | 2017 £'000 | 2016 £'000 | |
Bank accounts | 451 | 357 | 191 | 113 |
15. CALLED UP SHARE CAPITAL
Allotted and issued: | ||||
Number: | Class: | Nominal Value | 2017 £'000 | 2016 £'000 |
|
| |||
5,156,646,034 | Ordinary | 0.1p | 5,157 | 4,360 |
796,150,060 Ordinary Shares of 0.1p were issued during the year for cash as follows:
- On 14 March 2017, 214,285,713 Ordinary Shares of 0.1p each were issued at a premium of 0.25p raising £750,000.
- On 20 June 2017, 232,142,857 Ordinary Shares of 0.1p each were issued at a premium of 0.18p raising £650,000. Warrants were also issued alongside these shares on a 1 for 1 basis, with an exercise period of 2 years redeemable at 0.42p per share. None were exercised during the year.
- On 21 June 2017, 35,714,284 Ordinary Shares of 0.1p each were issued at a premium of 0.18p raising £100,000. Warrants were also issued alongside these shares on a 1 for 1 basis, with an exercise period of 2 years redeemable at 0.42p per share. None were exercised during the year.
- On 3 October 2017, 40,540,540 Ordinary Shares of 0.1p each were issued at a premium of 0.27p raising £150,000 to repay the balance of advances from ICD Alloys and Metals LLP.
- On 12 October 2017, 273,466,666 Ordinary Shares of 0.1p each were issued at a premium of 0.275p raising £1,000,000. Including 6.8m shares to Turner Pope Investments (TPI) Ltd as part placing fees at 0.375p (premium 0.275p).
At the year-end there were 267,857,141 Share Warrants in issue that were yet to be exercised.
16. RESERVES
Group |
Retained earnings £'000 |
Share premium £'000 | Share based payment reserve £'000 |
At 1 January 2017 | (14,191) | 22,381 | 60 |
Deficit for the year | (858) | ||
Cash share issue | - | 1,879 | - |
Cost of share issue | - | (114) | - |
At 31 December 2017 | (15,049) | 24,146 | 60 |
Group | Merger Reserve £'000 | Translation Reserve £'000 | Totals £'000 |
At 1 January 2017 | 909 | 347 | 9,506 |
Deficit for the year | (858) | ||
Cash share issue | - | - | 1,879 |
Cost of share issue | - | - | (114) |
Trans to translation reserve | - | 433 | 433 |
At 31 December 2017 | 909 | 780 | 10,846 |
Company |
Retained earnings £'000 |
Share premium £'000 | Share based payment reserve £'000 |
At 1 January 2017 | (11,261) | 22,381 | 60 |
Deficit for the year | (6) | ||
Cash share issue | - | 1,879 | - |
Cost of share issue | - | (114) | - |
At 31 December 2017 | (11,267) | 24,146 | 60 |
Company | Merger Reserve £'000 | Translation Reserve £'000 | Totals £'000 |
At 1 January 2017 | 909 | (98) | 11,991 |
Deficit for the year | (6) | ||
Cash share issue | - | - | 1,879 |
Cost of share issue | - | - | (114) |
At 31 December 2017 | 909 | (98) | 13,750 |
17. TRADE AND OTHER PAYABLES
Group | Company | |||
2017 £'000 | 2016 £'000 | 2017 £'000 | 2016 £'000 | |
Current: | ||||
Trade creditors | 740 | 476 | 70 | 46 |
Amounts owed to group undertakings | - | - | 115 | 136 |
Other creditors | 136 | 390 | 136 | 135 |
Accrued expenses | 26 | 29 | 23 | 22 |
902 | 895 | 344 | 339 |
18. | FINANCIAL LIABILITIES - BORROWINGS |
In June 2017, a short term loan of £35,492 was granted by the Banco Bilbao Vizcaya to Iberian Resources Spain SL. This loan was repaid in its entirety in July 2017. In November 2017, a second loan of £133,097 was granted by the Banco Bilbao Vizcaya to Iberian Resources Spain SL. Repayment. This loan was repaid in its entirety in February 2018.
On 20 October 2014, Beronia Investments Pty granted Iberian Resources Spain SL a short term loan of €200,000 to cover VAT receivables. This remained outstanding at 31 December 2017, and it was repaid in its entirety on 21 February 2018. This loan had an interest rate of 5% per annum. Interest in the year was recognised in the Income Statement of £16,000 (2016 £ 15,000). The converted balance included in financial liabilities - borrowings at the year-end was £211,000 (2016; £189,000).
Related Shares:
WRES.L