Become a Member
  • Track your favourite stocks
  • Create & monitor portfolios
  • Daily portfolio value
Sign Up
Quickpicks
Add shares to your
quickpicks to
display them here!

Final Results

30th Sep 2015 18:23

RNS Number : 8298A
Mercom Oil Sands Plc
30 September 2015
 



Mercom Oil Sands plc

("the Company")

 

Final Results

 

Mercom Oil Sands plc announces its final results for the year ended 31 March 2015.

 

Chairman's Statement

I am pleased to present my Chairman's statement for Mercom Oil Sands Plc ("the Company") for the year ended 31 March 2015.

 

In the year ended 31 March 2014, the Board secured shareholder support for a new strategy to create shareholder value through the investment of the Company's cash assets in the natural resources and energy sectors, with a focus on oil and gas.

 

On 29 May 2014, the Company announced a range of new investments totaling £768,000, of which £400,000 was invested for a 30% interest in Lion Natural Resources Limited, an unquoted company which holds investments in two companies with projects in Sierra Leone and Kenya; £300,000 was invested for a 35% interest in NWT Coal Limited, an unquoted company with two coal concessions in Vietnam; and a small investment of £68,000 was made in 7% convertible debentures of Maverick Petroleum Ltd, an oil company with a focus in the Republic of Chad. On 30 October 2014, the principal (CAD$125,000) plus accrued interest (CAD$3,750) were converted into 66,026 common shares of Maverick Petroleum Ltd., representing a 2% interest. These investments will be managed with a view to generating returns for shareholders and, as such, investments may be realised from time to time. As a result of these investments, the Company was deemed to have implemented its investing policy for the purposes of Rule 15 of the AIM Rules for Companies. Further information on the Company's investments is set out in the Investment Report.

 

On 16 July 2014 the Company announced that the Board had decided to proceed with the share capital reorganisation approved at the General Meeting of the Company held on 24 May 2013. This reorganisation, which was completed on 31 July 2014, effectively consolidated every 50 old Ordinary shares of 0.1p each into one new Ordinary share of 0.1p each. The Board considers this will facilitate future investment decisions, and has placed the Company in a position to implement its investment strategy with increasing confidence.

 

No further investments have yet been made, but the Company is continuing the process of identifying investment opportunities which match our strategy, and of evaluating the potential profitability and risks associated with them. The annual audited accounts accordingly show that the Group had cash reserves of £609,450 at 31 March 2015, after corporate expenses of £275,000 had been incurred during the year (2014: £480,000). Net cash used in operations amounted to £108,019 (2014: £583,014). Our net asset value decreased to £0.12 per share from £0.17 per share in the previous year. Net assets value at 31 March 2015 was £1,428,492 compared to £1,818,865 as at 31 March 2014. The decrease was chiefly the result of the cash used in operations and the £200,000 impairment recorded on the investment in Lion Natural Resources Limited.

 

On 16 May 2014, the Board accepted the resignation of Albert Taubi as non-executive director, while expressing its gratitude to Mr Taubi for his efforts to promote the interests of Mercom Oil Sands Plc since its incorporation.

 

Despite the challenging environment in the resources sector, the Directors continue to believe there are opportunities to create value for shareholders.

 

Dr Patrick Cross

Chairman

30 September 2015

 

 

For further information, contact:

 

John Zorbas

 

Mercom Oil Sands plc

 

Tel: 001 416 504 3978

Edward Hutton / Matthew Johnson

Northland Capital Partners Limited

Tel: +44 (0) 20 7382 1100

 

 

Consolidated Statement of Comprehensive Income

For the year ended 31 March 2015

 

Group

Note

2015

2014

Continuing Operations

£

£

Expenses

General and administrative expenses

274,623

480,318

Exceptional item

5

200,000

213,760

Group Loss from Operations

(474,623)

(694,078)

Other items

Investment revenue

2,000

-

Loss for the year before Taxation

(472,623)

(694,078)

Taxation

7

-

-

Loss for the year attributable to equity holders of the Company

(472,623)

(694,078)

Other comprehensive income

-

-

Total comprehensive loss for the year

(472,623)

(694,078)

Loss per Ordinary share

Basic - continuing and total operations

15

(0.04)

(0.0016)

Diluted - continuing and total operations

15

(0.04)

(0.0016)

Company

Loss for the year attributable to equity holders of the Company

(465,390)

(726,400)

Other comprehensive income

-

-

Total comprehensive loss for the year

(465,390)

(726,400)

 

Consolidated Statement of Financial Position

As at 31 March 2015

 

Note

2015

2014

£

£

Non-current assets

Available for sale financial assets

9

568,632

-

Exploration and evaluation assets

10

-

-

Total non-current assets

568,632

-

Current assets

Cash and cash equivalents

609,450

1,417,468

Trade and other receivables

11

499,900

607,092

Total current assets

1,109,350

2,024,560

TOTAL ASSETS

1,677,982

2,024,560

LIABILITIES AND EQUITY

Current liabilities

Trade and other payables

12

249,490

205,695

Total current liabilities

249,490

205,695

Equity

Share capital  

14

553,213

551,840

Share premium

3,067,097

2,986,120

Shares to be issued reserve

14

1,000,000

1,000,000

Warrant reserve

14

62,000

62,270

Accumulated deficit

(3,253,818)

(2,781,365)

Total equity

1,428,492

1,818,865

TOTAL EQUITY AND LIABILITIES

1,677,982

2,024,560

 

Company Statement of Financial Position

As at 31 March 2015

 

Note

2015

2014

£

£

Non-current assets

Investment in subsidiary undertaking

9

-

-

Available for sale financial assets

568,632

-

Exploration and evaluation assets

10

-

-

Total non-current assets

568,632

-

Current assets

Cash and cash equivalents

606,570

1,000,708

Trade and other receivables

11

509,977

1,023,816

Total current assets

1,116,547

2,024,524

TOTAL ASSETS

1,685,179

2,024,524

LIABILITIES AND EQUITY

Current liabilities

Trade and other payables

12

249,490

205,695

Total current liabilities

249,490

205,695

Equity

Share capital  

14

553,213

551,840

Share premium

3,067,097

2,986,120

Shares to be issued reserve

14

1,000,000

1,000,000

Warrant reserve

14

62,000

62,270

Accumulated deficit

(3,246,621)

(2,781,401)

Total equity

1,435,689

1,818,829

TOTAL EQUITY AND LIABILITIES

1,685,179

2,024,524

 

Consolidated Statement of Cash Flows

For the year ended 31 March 2015

 

2015

2014

£

£

Cash flow from operating activities

Loss for the period before tax

(472,623)

(694,078)

Adjustments for:

Impairment of available for sale financial assets

200,000

-

Shares issued for services rendered

82,250

21,281

Shares issued on settlement of arbitration

-

49,227

Increase in trade and other receivables

38,560

(32,875)

Increase in trade and other payables

43,795

73,431

Cash used in operations

(108,019)

(583,014)

Cash flow from investing activities

Investment in convertible debenture

-

(67,824)

Purchase of available for sale financial assets

(700,000)

-

Net cash used in investing activities

(700,000)

(67,824)

Cash flow from financing activities

Proceeds from issue of shares

-

647,000

Share issue costs

-

(47,000)

Net cash generated from financing activities

-

600,000

Decrease in cash and cash equivalents

(808,018)

(50,838)

Cash and cash equivalents at the beginning of the period

1,417,468

1,468,306

Cash and cash equivalents at the end of the period

609,450

1,417,468

 

Company Statement of Cash Flows

For the year ended 31 March 2015

 

2015

2014

£

£

Cash flow from operating activities

Loss for the period before tax

(465,390)

(726,400)

Adjustments for:

Impairment of other investments

200,000

-

Shares issued for services rendered

82,250

21,281

Shares issued on settlement of arbitration

-

49,227

Decrease in trade and other receivables

445,207

50,501

Increase in trade and other payables

43,795

73,431

Cash generated from/ (used) in operations

305,862

(531,960)

Cash flow from investing activities

Investment in convertible debenture

-

(67,824)

Purchase of available for sale financial assets

(700,000)

-

Net cash used in investing activities

(700,000)

(67,824)

Cash flow from financing activities

Proceeds from issue of shares

-

647,000

Share issue costs

-

(47,000)

Net cash generated from financing activities

-

600,000

(Decrease)/increase in cash and cash equivalents

(394,138)

216

Cash and cash equivalents at the beginning of the period

1,000,708

1,000,492

Cash and cash equivalents at the end of the period

606,570

1,000,708

 

Consolidated and Company Statements of Changes in Equity

For the year ended 31 March 2015

 

Group

Share capital

Share premium

Shares to be issued

Warrant reserve

Retained earnings

Total

£

£

£

£

£

£

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

Shares issued in year

1,373

80,977

-

-

(100)

82,250

Warrants expired in year

-

-

-

(270)

270

-

Total comprehensive loss for the year

-

 -

-

-

(472,623)

(272,623)

As at 31 March 2015

553,213

3,067,097

1,000,000

62,000

(3,253,818)

1,628,492

Company

Share

capital

Share premium

Shares to be issued

Warrant

reserve

Retained earnings

Total

£

£

£

£

£

£

As at 31 March 2013

332,285

2,535,168

1,000,000

62,270

(2,055,001)

1,874,722

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

-

-

-

-

(726,400)

(726,400)

As at 31 March 2014

551,840

2,986,120

1,000,000

 62,270

(2,781,401)

1,818,829

Shares issued in year

1,373

80,977

-

-

(100)

82,250

Warrants expired in year

-

-

-

(270)

270

-

Total comprehensive loss for the year

-

-

-

-

(465,390)

(265,390)

As at 31 March 2015

553,213

3,067,097

1,000,000

 62,000

(3,246,621)

1,635,689

 

Notes to Consolidated Financial Statements

For the year ended 31 March 2015

 

1. BASIS OF PRESENTATION

 

Basis of presentation and statement of compliance

 

The financial statements have been prepared in accordance with International Financial Reporting Standards ("IFRS") as issued by the International Accounting Standards Board ("IASB") and as 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.

 

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:

 

· The accounting treatment of the available for sale financial assets;

· The valuation of available for sale financial assets;

· The valuation of trade and other receivables; and

· The judgment that significant influence is not exercised by the Group over any of the investments as detailed in note 9.

 

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 Directors consider that the significant cash expenses held by the Company will be sufficient to continue in operation and meet its liabilities as they fall due for a period of no less than twelve months from the date of approval of these financial statements.

 

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.

 

Entities where the Group has a holding of 20% or more but not exercise significant influence are accounted for as available for sale of financial assets.

 

(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 centres 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 2015.

 

Investments

 

Investments in subsidiaries, associates and joint ventures, and other investments are presented in the Parent financial statements at cost, less any necessary provision for impairment.

 

Associates

 

Associates are entities over which the Group exercise significant influence but does not exercise control. Investments in associates are accounted for using the equity method of accounting and are initially recognised at cost, which includes goodwill identified on acquisition, net of any accumulated impairment loss. The Group's share of its associate's profits or losses after acquisition of its interest is recognised in profit or loss and cumulative post-acquisition movements are adjusted against the carrying amount of the investment. Where the Group's share of losses of an associate equals or exceeds the carrying amount of the investment, the Group only recognises further losses where it has incurred obligations or made payments on behalf of the associate.

 

Entities where the Group has a holding of 20% or more but does not exercise significant influence are accounted for as available for sale financial assets.

 

In respect of the investments detailed in note 9 in all cases the Company has no right to appoint directors and has no ability to influence the strategic and operational decisions taken.

 

Financial assets

 

Available for sale financial assets consist of equity investments in other companies or limited partnerships where the Group does not exercise either control or significant influence.

 

Available for sale financial assets are shown at fair value at each reporting date with changes in fair value being shown in Other Comprehensive Income, or at cost less any necessary provision for impairment where a reliable estimate of fair value is not able to be determined. In cases where the Group can reliably estimate fair value of the available for sale financial assets, fair value will be determined in reference to practical completion of each development project.

 

All assets for which fair value is measured or disclosed in the financial statements are categorised within the fair value hierarchy, described as follows, based on the lowest level input that is significant to the fair value measurement as a whole:

 

· Level 1 - Quoted (unadjusted) market prices in active markets for identical assets or liabilities.

· Level 2 - Valuation techniques for which the lowest level input that is significant to the fair value measurement is directly or indirectly observable.

· Level 3 - Valuation techniques for which the lowest level input that is significant to the fair value measurement is unobservable.

 

The valuation technique applied to the available for sale financial assets in the current period is a Level 3 technique.

 

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.

 

Corporation tax (continued)

 

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 2015, 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 assets

At each period end date, 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

 

During the year ended 31 March 2015 the Group adopted a number of new IFRS standards, interpretations, amendments and improvements to existing standards. These included IFRS10, IFRS11, IFRS12, IFRS13 and IAS1. These new standards and changes did not have any material impact on the Company's financial statements.

 

The following new standards, amendments to standards or interpretations are mandatory for the Group for the first time for the financial year beginning 1 April 2015, but are not currently considered to be relevant to the Group (although they may affect the accounting for future transactions and events):

 

· IFRS 9, 'Financial Instruments', issued in November 2009 and effective from 1st January 2018. 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 (Revised), 'Employee Benefits' effective for periods beginning on or after 1st July 2014. These amendments are intended to provide a clearer indication of an entity's obligations resulting from the provision of defined benefit pension plan and how those obligations will affect its financial position, financial performance and cash flow.

 

The following new standards, amendments to standards and interpretations have been issued, but are not effective for the financial year beginning 1April 2015 and have not been early adopted:

 

· IFRS15, 'Revenue from Contracts with Customers', effective for periods commencing on or after 1st January 2018 but not yet adopted by the EU. This standard replaces IAS18, 'Revenue Recognition' and revenue recognition standards under US GAAP and aims to unify revenue recognition under IFRS and US GAAP. The standard focuses on entitlement to consideration as opposed to percentage completion under existing IFRS and introduces a five step approach to recognising income.

 

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 financial assets 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 2015. 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 2015 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

 

2015

£

2014

£

Loss before taxation is stated after charging:

Shares issued for services and on settlement of arbitration

82,250

70,508

Foreign exchange (gain)/loss

(80)

27,598

Fees payable to the Company's auditors for:

- the audit of the Company's annual accounts

17,250

13,750

Fees payable to the Company's auditors for other services to the Group:

- the audit of the Company's subsidiary

-

-

Total audit fees

17,250

13,750

Fees payable to the Company's auditors for:

- taxation compliance services

1,345

1,300

- other services

-

-

Total other fees

1,345

1,300

 

5. EXCEPTIONAL ITEM

 

2015

£

2014

£

Impairment of available for sale financial assets

200,000

-

Settlement fee

-

213,760

200,000

213,760

 

The exceptional item in the year relates to an impairment against the Company's investment in Lion Natural Resources Limited.

 

On 28 November 2013, the Company finalised an out of court settlement with Nordic Petroleum ASA with regard to 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 (pre consolidation) in the Company, to Nordic Petroleum ASA in full and final settlement of the dispute.

 

6. EMPLOYEES

 

2015

Number

2014

Number

The average weekly number of employees (including Directors) during the year was:

Management

3

4

There were no staff costs in the period except for those described below in respect of the Directors.

Key management personnel are those persons having the authority and responsibility for planning, controlling and directing the activities of the Group. In the opinion of the Board, the Group's key management personnel are the directors of Mercom Oil Sands Plc and information regarding their remuneration is provided below.

Remuneration in respect of the Directors was as follows:

2015

2014

£

£

Aggregate emoluments (including benefits in kind)

-

-

Fees

176,500

179,475

176,500

179,475

Remuneration for each Director (including benefits in kind)

2015

2014

£

£

K.Appleby

24,000

52,000

Dr P.H.Cross

24,000

54,000

A.E. Taubi

7,500

43,475

J.Zorbas

121,000

30,000

176,500

179,475

On 23 May 2012 Dr P.H. Cross entered into a letter of appointment with the Company under whichDr P.H. Cross agreed to act as 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. On16 May 2014 A.E. Taubi resigned as a Director.

 

On 19 April 2013 J. Zorbas and Zorcorp Capital Holdings Inc. entered into a agreement with the Company under which Zorcorp Capital Holdings Inc. agreed to provide the services of J. Zorbas as Chief Executive Officer.On 1 April 2014, the Board agreed to commence paying Zorpcorp Capital Holdings Inc. a fee of £10,000 per month for these services.

 

In the prior year, the Group and Company were charged an additional £28,000 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:

2015

2014

£

£

Fees

121,000

54,000

 

7. TAXATION

 

Taxation

2015

2014

£

£

(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 21% (2014: 23%).

The differences are explained below:

2015

2014

£

£

Loss on ordinary activities before tax

(472,623)

(694,078)

Loss on ordinary activities multiplied by the standard rate of corporation tax of

21% (2014:23%)

(99,461)

(159,638)

Effects of:

Expenses not deductible for tax purposes

565

18,820

Loss carried forward

42,775

140,818

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 in the Company of £2,064,217 (£2014: £1,799,516) due to the uncertainty of the timing of taxable profits. The total amount of the unprovided asset is £412,843 (2014: £377,898).

The standard rate of corporation tax in the UK changed to 23% from 1 April 2013 and to 21% from1 April 2014.

 

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 £472,623 (2014 - £694,078) includes a loss of £465,390 (2014 - £726,400), which was dealt with in the financial statements of the Company.

 

9. INVESTMENTS

 

Group

 

a) Available for sale financial assets

 

£

Cost

At 1 April 2014

-

Additions

768,632

31 March 2015

768,632

Impairment

At 1 April 2014

-

Impairment in year

200,000

At 31 March 2015

200,000

Net book value

31 March 2015

568,632

31 March 2015

-

The additions represent the investment in the following companies:

 

County of Incorporation

Holding

Proportion held

Nature of business

Lion Natural Resources Limited

England & Wales

Ordinary

30%

Direct exploration and development of natural resources

NWT Coal Limited

Cyprus

Ordinary

35%

Direct exploration and development of natural resources

Maverick Petroleum Ltd

Republic of Seychelles

Ordinary

2%

Direct and indirect exploration and development of natural resources

 

The impairment in the year is in respect of Lion Natural Resources Limited as detailed in note 5.

 

The accounting treatment of the investments in Lion Natural Resources Limited and NWT Coal Limited as available for sale financial assets and not as associates is detailed in note 1. These investments have measured at cost less impairment as also detailed in note 1 as it was not possible to reliably measure a fair value.

 

Company

b) Available for sale financial assets

£

Cost

At 1 April 2014

-

Additions

768,632

31 March 2015

768,632

Impairment

At 1 April 2014

-

Impairment in year

200,000

At 31 March 2015

200,000

Net book value

31 March 2015

568,632

31 March 2015

-

 

The above investments represent the investments as detailed in the Group note a) as detailed above.

 

. INVESTMENTS (continued)

c) Investment in subsidiary undertakings

The Company has a shareholding in the following company incorporated in Canada:

Subsidiary undertakings

Holding

Proportion

Nature of Business

held

Mercom Oil Sands Canada Inc.

Common shares

(Nil Par Value)

100%

Investment company

 

10. EXPLORATION AND EVALUATION ASSETS

 

Group and company

2015

2014

Cost

£

£

At 1 April

64,490

64,490

Disposal in year

(64,490)

-

At 31 March

-

64,490

Impairment

At 1 April

64,490

64,490

Disposal in year

(64,490)

-

At 31 March

-

64,490

Net book value

31 March

-

-

 

In the previous year the Company finalised on out of court settlement with Nordic Petroleum ASA with regard to its dispute over the Farm-in agreement to acquire a 50% working interest in four Alberta Crown Oil Sands Leases 'the Leases'. The cost of the Canadian $100,000 deposit was fully impaired in the year ended 31 March 2013. The deposit has now been disclosed as disposed of as the Company has no further legal rights or obligations in respect of the Leases.

 

11. TRADE AND OTHER RECEIVABLES

 

Group

Group

Company

Company

2015

2014

2015

2014

£

£

£

£

Amounts owed by group undertakings

-

-

509,977

916,623

Other receivables

499,900

607,092

-

107,193

499,900

607,092

509,977

1,023,816

On 10 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 Ltd, a company incorporated in the Republic of Seychelles, in the principal amount of CAD$125,000. The loan had a term of 12 months and accrued interest at 7% per annum until maturity, and was convertible at the option of the Company into shares of the borrower at $1.95 per share. On 30 October 2014, the principal amount and interest CAD$3,750 were converted into 66,026 common shares of Maverick Petroleum Ltd.

 

The balance has been transferred to available for sale financial assets as detailed in note 10.

 

12. TRADE AND OTHER PAYABLES

 

Group

Group

Company

Company

2015

2014

2015

2014

£

£

£

£

Trade payables

178,990

107,195

178,990

107,195

Accruals and deferred income

70,500

98,500

70,500

98,500

249,490

205,695

249,490

205,695

 

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 2015 were as follows:

The Group and Company were charged £24,000 (2014: £24,000) in consulting fees by CFO Advantage Inc., a company that is controlled by K. Appleby (Finance Director). As at 31 March 2015 the Group and Company owed CFO Advantage Inc. £12,000 (2014: £nil).

The Group and Company were charged £7,500 (2014: £15,475) in consulting fees by AT Investments SA, a company of which A.E. Taubi (former Non-executive Director) was a director. The Group and Company also reimbursed AT Investments SA £nil (2014: £1,100) for expenses incurred on behalf of the Group. At 31 March 2015 the Group and Company owed AT Investments SA £nil (2014: £1,750).

 

The Group and Company were charged £24,000 (2014: £26,000) in consulting fees by Dr P.H. Cross (Non-executive Chairman). As at 31 March 2015, the Group and Company owed Dr. P.H. Cross £16,363 (2014: £nil).

 

The Group and Company were charged £121,000 (2014: £30,000) in consulting fees by J. Zorbas (Chief Executive Officer and incurred expenses on behalf of the Group of £1,150). As at 31 March 2015, the Group and the Company owed J. Zorbas £111,150 (2014: £nil).

 

In addition, in the prior year, the Group and Company were charged an additional £28,000 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.

 

14. SHARE CAPITAL

 

a) Shares authorised

On 16 July 2014 the Company consolidated its 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. Following the consolidation the New Ordinary shares were sub divided into one Ordinary share of £0.001 and one Deferred share of £0.049.

 

The authorised share capital at 30 June 2015 was

 

b) Ordinary shares issued

Called up, allotted and fully paid:

2015

2014

£

£

12,609,629 (2014 - 11,236,797) Ordinary shares of £0.001 and 11,238,797 (2014 - 11,236,797) Deferred shares of £0.049

553,212

551,840

The Company issued shares in the year as follows:

 

(i) On 16 July 2014, the Company issued 100,049 pre-consolidation Ordinary shares of £0.001 credited as fully paid on the exercise of share options.

 

(ii) On 22 January 2015, the Company issued 1,370,832 Ordinary shares of £0.001 each at £0.06 to settle fees owed to certain directors.

 

200,000 Ordinary shares of £0.001 and 200,000 Deferred shares of £0.049 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 2015:

 

Warrants

outstanding

Value

£

Balance at 31 March 2014

160,000

62,270

Expired 15 February 2015

(140,000)

(270)

Balance at 31 March 2015

20,000

62,000

The exercise price and expiry date on the warrants outstanding as at 31 March 2015 are as follows:

Warrants

Exercise Price

Fair Value

Exercisable

Expiry Date

20,000

£0.10

£ 62,000

20,000

29 May 2015

 

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

 

No warrants were issued during the year ended 31 March 2015.

 

14. SHARE CAPITAL (continued)

 

c) Share options

On 16 July 2014 the Company granted an option to J. Zorbas, the Company's Chief Executive Officer, to subscribe at any time during the 10 year period from the date of grant for 100,049 (pre-consolidation) Ordinary shares at an exercise price of 0.1p per share (pre consolidation price). J. Zorbas exercised this option and 100,049 Ordinary shares were issued on 16 July 2014 by the Company credited as fully paid.

 

The fair value of the options issued during the year ended 31 March 2015, was estimated at £nil using the Black-Scholes option pricing model with the following assumptions:

 

Risk free interest rate 2.20 %

Expected dividend yield nil

Expected volatility 100 %

Expected life 0 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 and share options at the date of issue.

 

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.

 

2015

2014

Loss attributable to equity holders of the Company

£ (472,623)

£(694,078)

Weighted average number of Ordinary shares in issue

11,474,777

8,856,389

Basic loss per share

£ (0.04)

£ (0.08)

 

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.

 

2015

2014

Loss attributable to equity holders of the Company

£(465,390)

£(694,078)

Weighted average number of Ordinary shares in issue

11,474,777

8,856,389

Dilutive warrants

-

-

Weighted average number of Ordinary shares used to determine diluted loss per share

11,474,777

8,856,389

Diluted loss per share

£ (0.04)

£ (0.08)

 

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 6 May 2015, the Company allotted a total of 3,034,886 Ordinary shares at 4.625p per share (being the mid-market closing price at the close of business on 5 May 2015). Of these shares, 440,291 Ordinary shares have been allotted to Dr P.H. Cross in settlement of director's fees and expenses of £20,363 for the period from 1 July 2014 to 30 April 2015 and 2,594,595 Ordinary shares have been allotted to J. Zorbas in settlement of invoices totalling £120,000 in respect of his consultancy contract with the Company, for the period 1 April 2014 to 31 March 2015 and are being settled in shares in order to preserve the Company's cash resources.

 

**ENDS**

 

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR SDAFWSFISEFU

Related Shares:

Monchhichi PLC
FTSE 100 Latest
Value8,596.35
Change99.55